[PESONA] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 10.76%
YoY- 77.58%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 51,054 58,316 64,509 63,204 59,404 52,786 46,348 6.64%
PBT -14,834 -13,480 -10,884 -867 -1,173 -2,265 -6,116 80.22%
Tax 1,075 738 455 -128 58 -16 282 143.43%
NP -13,759 -12,742 -10,429 -995 -1,115 -2,281 -5,834 76.90%
-
NP to SH -13,759 -12,742 -10,429 -995 -1,115 -2,281 -5,834 76.90%
-
Tax Rate - - - - - - - -
Total Cost 64,813 71,058 74,938 64,199 60,519 55,067 52,182 15.50%
-
Net Worth 92,486 94,496 88,036 76,263 60,936 61,545 53,802 43.35%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 92,486 94,496 88,036 76,263 60,936 61,545 53,802 43.35%
NOSH 110,103 110,097 109,922 108,714 108,640 108,165 97,291 8.57%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -26.95% -21.85% -16.17% -1.57% -1.88% -4.32% -12.59% -
ROE -14.88% -13.48% -11.85% -1.30% -1.83% -3.71% -10.84% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 46.37 52.97 58.69 58.14 54.68 48.80 47.64 -1.78%
EPS -12.50 -11.57 -9.49 -0.92 -1.03 -2.11 -6.00 62.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.8583 0.8009 0.7015 0.5609 0.569 0.553 32.03%
Adjusted Per Share Value based on latest NOSH - 108,714
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.35 8.39 9.28 9.09 8.55 7.60 6.67 6.66%
EPS -1.98 -1.83 -1.50 -0.14 -0.16 -0.33 -0.84 76.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1331 0.136 0.1267 0.1097 0.0877 0.0886 0.0774 43.39%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.20 0.14 0.19 0.31 0.16 0.19 0.25 -
P/RPS 0.43 0.26 0.32 0.53 0.29 0.39 0.52 -11.86%
P/EPS -1.60 -1.21 -2.00 -33.87 -15.59 -9.01 -4.17 -47.10%
EY -62.48 -82.67 -49.93 -2.95 -6.41 -11.10 -23.99 88.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.16 0.24 0.44 0.29 0.33 0.45 -34.15%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 22/11/06 30/08/06 14/06/06 28/02/06 28/11/05 30/08/05 -
Price 0.26 0.19 0.17 0.15 0.65 0.17 0.22 -
P/RPS 0.56 0.36 0.29 0.26 1.19 0.35 0.46 13.97%
P/EPS -2.08 -1.64 -1.79 -16.39 -63.33 -8.06 -3.67 -31.44%
EY -48.06 -60.91 -55.81 -6.10 -1.58 -12.40 -27.26 45.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.22 0.21 0.21 1.16 0.30 0.40 -15.58%

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