[PESONA] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -6.85%
YoY- -32.17%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 35,417 37,772 40,500 43,147 45,210 47,718 47,762 -18.02%
PBT -16,563 -16,879 -15,736 -17,828 -16,662 -14,819 -17,739 -4.45%
Tax -306 -301 -574 -357 -357 -355 1,374 -
NP -16,869 -17,180 -16,310 -18,185 -17,019 -15,174 -16,365 2.03%
-
NP to SH -16,869 -17,180 -16,310 -18,185 -17,019 -15,174 -16,365 2.03%
-
Tax Rate - - - - - - - -
Total Cost 52,286 54,952 56,810 61,332 62,229 62,892 64,127 -12.69%
-
Net Worth 54,897 57,199 68,139 71,543 74,749 81,389 88,064 -26.96%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 54,897 57,199 68,139 71,543 74,749 81,389 88,064 -26.96%
NOSH 109,794 109,999 109,902 110,066 109,926 109,985 110,080 -0.17%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -47.63% -45.48% -40.27% -42.15% -37.64% -31.80% -34.26% -
ROE -30.73% -30.03% -23.94% -25.42% -22.77% -18.64% -18.58% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 32.26 34.34 36.85 39.20 41.13 43.39 43.39 -17.88%
EPS -15.36 -15.62 -14.84 -16.52 -15.48 -13.80 -14.87 2.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.52 0.62 0.65 0.68 0.74 0.80 -26.83%
Adjusted Per Share Value based on latest NOSH - 110,066
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 5.10 5.43 5.83 6.21 6.51 6.87 6.87 -17.96%
EPS -2.43 -2.47 -2.35 -2.62 -2.45 -2.18 -2.35 2.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.079 0.0823 0.098 0.1029 0.1076 0.1171 0.1267 -26.95%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.08 0.08 0.14 0.15 0.17 0.22 0.22 -
P/RPS 0.25 0.23 0.38 0.38 0.41 0.51 0.51 -37.74%
P/EPS -0.52 -0.51 -0.94 -0.91 -1.10 -1.59 -1.48 -50.11%
EY -192.05 -195.23 -106.00 -110.15 -91.07 -62.71 -67.57 100.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.15 0.23 0.23 0.25 0.30 0.28 -31.06%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 26/05/08 26/02/08 30/11/07 29/08/07 28/05/07 -
Price 0.08 0.12 0.10 0.12 0.16 0.17 0.17 -
P/RPS 0.25 0.35 0.27 0.31 0.39 0.39 0.39 -25.59%
P/EPS -0.52 -0.77 -0.67 -0.73 -1.03 -1.23 -1.14 -40.65%
EY -192.05 -130.15 -148.40 -137.68 -96.76 -81.15 -87.45 68.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.23 0.16 0.18 0.24 0.23 0.21 -16.53%

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