[PESONA] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 545.66%
YoY- 193.04%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 199,756 129,828 71,756 18,318 17,767 17,498 16,730 421.61%
PBT 11,565 5,861 22,123 20,762 2,823 1,487 -18,953 -
Tax -3,207 -1,664 -372 577 482 473 606 -
NP 8,358 4,197 21,751 21,339 3,305 1,960 -18,347 -
-
NP to SH 8,358 4,197 21,751 21,339 3,305 1,960 -18,347 -
-
Tax Rate 27.73% 28.39% 1.68% -2.78% -17.07% -31.81% - -
Total Cost 191,398 125,631 50,005 -3,021 14,462 15,538 35,077 209.61%
-
Net Worth 67,862 64,237 60,564 3,988 2,119 1,990 -71,320 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 4,692 4,692 - - - - - -
Div Payout % 56.14% 111.80% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 67,862 64,237 60,564 3,988 2,119 1,990 -71,320 -
NOSH 466,091 469,230 455,714 199,423 211,999 199,014 198,113 76.79%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.18% 3.23% 30.31% 116.49% 18.60% 11.20% -109.67% -
ROE 12.32% 6.53% 35.91% 535.02% 155.90% 98.49% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 42.86 27.67 15.75 9.19 8.38 8.79 8.44 195.15%
EPS 1.79 0.89 4.77 10.70 1.56 0.98 -9.26 -
DPS 1.01 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1456 0.1369 0.1329 0.02 0.01 0.01 -0.36 -
Adjusted Per Share Value based on latest NOSH - 199,423
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 28.74 18.68 10.32 2.64 2.56 2.52 2.41 421.18%
EPS 1.20 0.60 3.13 3.07 0.48 0.28 -2.64 -
DPS 0.68 0.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0976 0.0924 0.0871 0.0057 0.0031 0.0029 -0.1026 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.21 0.25 0.10 0.10 0.09 0.06 0.05 -
P/RPS 0.49 0.90 0.64 1.09 1.07 0.68 0.59 -11.63%
P/EPS 11.71 27.95 2.10 0.93 5.77 6.09 -0.54 -
EY 8.54 3.58 47.73 107.00 17.32 16.41 -185.22 -
DY 4.79 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.83 0.75 5.00 9.00 6.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 07/05/13 28/11/12 27/08/12 24/05/12 24/02/12 15/11/11 -
Price 0.30 0.225 0.23 0.07 0.10 0.08 0.06 -
P/RPS 0.70 0.81 1.46 0.76 1.19 0.91 0.71 -0.94%
P/EPS 16.73 25.16 4.82 0.65 6.41 8.12 -0.65 -
EY 5.98 3.98 20.75 152.86 15.59 12.31 -154.35 -
DY 3.36 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.64 1.73 3.50 10.00 8.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment