[PESONA] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 20.01%
YoY- 65.86%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 18,318 17,767 17,498 16,730 16,143 15,954 15,759 10.56%
PBT 20,762 2,823 1,487 -18,953 -23,533 -46,900 -51,203 -
Tax 577 482 473 606 597 -903 -217 -
NP 21,339 3,305 1,960 -18,347 -22,936 -47,803 -51,420 -
-
NP to SH 21,339 3,305 1,960 -18,347 -22,936 -47,803 -51,420 -
-
Tax Rate -2.78% -17.07% -31.81% - - - - -
Total Cost -3,021 14,462 15,538 35,077 39,079 63,757 67,179 -
-
Net Worth 3,988 2,119 1,990 -71,320 -17,907 -9,938 -4,015 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 3,988 2,119 1,990 -71,320 -17,907 -9,938 -4,015 -
NOSH 199,423 211,999 199,014 198,113 198,973 198,767 200,754 -0.44%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 116.49% 18.60% 11.20% -109.67% -142.08% -299.63% -326.29% -
ROE 535.02% 155.90% 98.49% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.19 8.38 8.79 8.44 8.11 8.03 7.85 11.08%
EPS 10.70 1.56 0.98 -9.26 -11.53 -24.05 -25.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.01 0.01 -0.36 -0.09 -0.05 -0.02 -
Adjusted Per Share Value based on latest NOSH - 198,113
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.62 2.54 2.51 2.40 2.31 2.28 2.26 10.36%
EPS 3.06 0.47 0.28 -2.63 -3.28 -6.84 -7.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 0.003 0.0028 -0.1021 -0.0256 -0.0142 -0.0057 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.10 0.09 0.06 0.05 0.05 0.05 0.14 -
P/RPS 1.09 1.07 0.68 0.59 0.62 0.62 1.78 -27.91%
P/EPS 0.93 5.77 6.09 -0.54 -0.43 -0.21 -0.55 -
EY 107.00 17.32 16.41 -185.22 -230.54 -481.00 -182.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 9.00 6.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 24/05/12 24/02/12 15/11/11 19/08/11 20/05/11 28/02/11 -
Price 0.07 0.10 0.08 0.06 0.05 0.05 0.06 -
P/RPS 0.76 1.19 0.91 0.71 0.62 0.62 0.76 0.00%
P/EPS 0.65 6.41 8.12 -0.65 -0.43 -0.21 -0.23 -
EY 152.86 15.59 12.31 -154.35 -230.54 -481.00 -426.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 10.00 8.00 0.00 0.00 0.00 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