[PESONA] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -22.18%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 47,718 47,762 51,054 58,316 64,509 63,204 59,404 -13.62%
PBT -14,819 -17,739 -14,834 -13,480 -10,884 -867 -1,173 444.96%
Tax -355 1,374 1,075 738 455 -128 58 -
NP -15,174 -16,365 -13,759 -12,742 -10,429 -995 -1,115 472.74%
-
NP to SH -15,174 -16,365 -13,759 -12,742 -10,429 -995 -1,115 472.74%
-
Tax Rate - - - - - - - -
Total Cost 62,892 64,127 64,813 71,058 74,938 64,199 60,519 2.60%
-
Net Worth 81,389 88,064 92,486 94,496 88,036 76,263 60,936 21.34%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 81,389 88,064 92,486 94,496 88,036 76,263 60,936 21.34%
NOSH 109,985 110,080 110,103 110,097 109,922 108,714 108,640 0.82%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -31.80% -34.26% -26.95% -21.85% -16.17% -1.57% -1.88% -
ROE -18.64% -18.58% -14.88% -13.48% -11.85% -1.30% -1.83% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 43.39 43.39 46.37 52.97 58.69 58.14 54.68 -14.32%
EPS -13.80 -14.87 -12.50 -11.57 -9.49 -0.92 -1.03 466.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.80 0.84 0.8583 0.8009 0.7015 0.5609 20.35%
Adjusted Per Share Value based on latest NOSH - 110,097
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.83 6.84 7.31 8.35 9.24 9.05 8.51 -13.67%
EPS -2.17 -2.34 -1.97 -1.82 -1.49 -0.14 -0.16 471.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1165 0.1261 0.1324 0.1353 0.1261 0.1092 0.0873 21.27%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.22 0.22 0.20 0.14 0.19 0.31 0.16 -
P/RPS 0.51 0.51 0.43 0.26 0.32 0.53 0.29 45.84%
P/EPS -1.59 -1.48 -1.60 -1.21 -2.00 -33.87 -15.59 -78.26%
EY -62.71 -67.57 -62.48 -82.67 -49.93 -2.95 -6.41 359.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.24 0.16 0.24 0.44 0.29 2.29%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 23/02/07 22/11/06 30/08/06 14/06/06 28/02/06 -
Price 0.17 0.17 0.26 0.19 0.17 0.15 0.65 -
P/RPS 0.39 0.39 0.56 0.36 0.29 0.26 1.19 -52.56%
P/EPS -1.23 -1.14 -2.08 -1.64 -1.79 -16.39 -63.33 -92.82%
EY -81.15 -87.45 -48.06 -60.91 -55.81 -6.10 -1.58 1291.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.31 0.22 0.21 0.21 1.16 -66.09%

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