[PESONA] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 51.12%
YoY- -103.34%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 58,316 64,509 63,204 59,404 52,786 46,348 49,081 12.16%
PBT -13,480 -10,884 -867 -1,173 -2,265 -6,116 -3,755 134.26%
Tax 738 455 -128 58 -16 282 -683 -
NP -12,742 -10,429 -995 -1,115 -2,281 -5,834 -4,438 101.87%
-
NP to SH -12,742 -10,429 -995 -1,115 -2,281 -5,834 -4,438 101.87%
-
Tax Rate - - - - - - - -
Total Cost 71,058 74,938 64,199 60,519 55,067 52,182 53,519 20.78%
-
Net Worth 94,496 88,036 76,263 60,936 61,545 53,802 32,881 102.00%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 94,496 88,036 76,263 60,936 61,545 53,802 32,881 102.00%
NOSH 110,097 109,922 108,714 108,640 108,165 97,291 83,350 20.36%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -21.85% -16.17% -1.57% -1.88% -4.32% -12.59% -9.04% -
ROE -13.48% -11.85% -1.30% -1.83% -3.71% -10.84% -13.50% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 52.97 58.69 58.14 54.68 48.80 47.64 58.89 -6.81%
EPS -11.57 -9.49 -0.92 -1.03 -2.11 -6.00 -5.32 67.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8583 0.8009 0.7015 0.5609 0.569 0.553 0.3945 67.82%
Adjusted Per Share Value based on latest NOSH - 108,640
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.39 9.28 9.09 8.55 7.60 6.67 7.06 12.18%
EPS -1.83 -1.50 -0.14 -0.16 -0.33 -0.84 -0.64 101.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.136 0.1267 0.1097 0.0877 0.0886 0.0774 0.0473 102.07%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.14 0.19 0.31 0.16 0.19 0.25 0.40 -
P/RPS 0.26 0.32 0.53 0.29 0.39 0.52 0.68 -47.28%
P/EPS -1.21 -2.00 -33.87 -15.59 -9.01 -4.17 -7.51 -70.35%
EY -82.67 -49.93 -2.95 -6.41 -11.10 -23.99 -13.31 237.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.24 0.44 0.29 0.33 0.45 1.01 -70.68%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 30/08/06 14/06/06 28/02/06 28/11/05 30/08/05 27/05/05 -
Price 0.19 0.17 0.15 0.65 0.17 0.22 0.25 -
P/RPS 0.36 0.29 0.26 1.19 0.35 0.46 0.42 -9.75%
P/EPS -1.64 -1.79 -16.39 -63.33 -8.06 -3.67 -4.70 -50.40%
EY -60.91 -55.81 -6.10 -1.58 -12.40 -27.26 -21.30 101.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.21 1.16 0.30 0.40 0.63 -50.37%

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