[PESONA] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
24-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 32.63%
YoY- -253.62%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 637,755 728,859 687,339 674,056 666,261 605,951 674,780 -3.68%
PBT 7,290 2,688 -10,574 -12,770 -22,143 -3,022 16,256 -41.38%
Tax 217 -1,359 -594 -1,215 -39 -137 -3,373 -
NP 7,507 1,329 -11,168 -13,985 -22,182 -3,159 12,883 -30.21%
-
NP to SH 4,208 -1,772 -14,378 -16,980 -25,203 -5,995 10,231 -44.66%
-
Tax Rate -2.98% 50.56% - - - - 20.75% -
Total Cost 630,248 727,530 698,507 688,041 688,443 609,110 661,897 -3.21%
-
Net Worth 159,151 167,074 164,155 159,151 154,982 168,881 185,491 -9.69%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - 6,949 6,949 6,949 -
Div Payout % - - - - 0.00% 0.00% 67.93% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 159,151 167,074 164,155 159,151 154,982 168,881 185,491 -9.69%
NOSH 694,986 694,986 694,986 694,986 694,986 694,986 694,986 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.18% 0.18% -1.62% -2.07% -3.33% -0.52% 1.91% -
ROE 2.64% -1.06% -8.76% -10.67% -16.26% -3.55% 5.52% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 91.77 104.87 98.90 96.99 95.87 87.19 97.09 -3.68%
EPS 0.61 -0.25 -2.07 -2.44 -3.63 -0.86 1.47 -44.33%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 0.229 0.2404 0.2362 0.229 0.223 0.243 0.2669 -9.69%
Adjusted Per Share Value based on latest NOSH - 694,986
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 91.77 104.87 98.90 96.99 95.87 87.19 97.09 -3.68%
EPS 0.61 -0.25 -2.07 -2.44 -3.63 -0.86 1.47 -44.33%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 0.229 0.2404 0.2362 0.229 0.223 0.243 0.2669 -9.69%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.24 0.235 0.265 0.245 0.245 0.245 0.175 -
P/RPS 0.26 0.22 0.27 0.25 0.26 0.28 0.18 27.75%
P/EPS 39.64 -92.17 -12.81 -10.03 -6.76 -28.40 11.89 123.00%
EY 2.52 -1.08 -7.81 -9.97 -14.80 -3.52 8.41 -55.18%
DY 0.00 0.00 0.00 0.00 4.08 4.08 5.71 -
P/NAPS 1.05 0.98 1.12 1.07 1.10 1.01 0.66 36.24%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 29/09/21 21/05/21 24/03/21 27/11/20 27/08/20 26/06/20 -
Price 0.25 0.245 0.255 0.295 0.23 0.235 0.245 -
P/RPS 0.27 0.23 0.26 0.30 0.24 0.27 0.25 5.25%
P/EPS 41.29 -96.09 -12.33 -12.07 -6.34 -27.24 16.64 83.18%
EY 2.42 -1.04 -8.11 -8.28 -15.77 -3.67 6.01 -45.44%
DY 0.00 0.00 0.00 0.00 4.35 4.26 4.08 -
P/NAPS 1.09 1.02 1.08 1.29 1.03 0.97 0.92 11.95%

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