[PESONA] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 68.62%
YoY- 106.91%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 129,828 71,756 18,318 17,767 17,498 16,730 16,143 298.88%
PBT 5,861 22,123 20,762 2,823 1,487 -18,953 -23,533 -
Tax -1,664 -372 577 482 473 606 597 -
NP 4,197 21,751 21,339 3,305 1,960 -18,347 -22,936 -
-
NP to SH 4,197 21,751 21,339 3,305 1,960 -18,347 -22,936 -
-
Tax Rate 28.39% 1.68% -2.78% -17.07% -31.81% - - -
Total Cost 125,631 50,005 -3,021 14,462 15,538 35,077 39,079 117.05%
-
Net Worth 64,237 60,564 3,988 2,119 1,990 -71,320 -17,907 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,692 - - - - - - -
Div Payout % 111.80% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 64,237 60,564 3,988 2,119 1,990 -71,320 -17,907 -
NOSH 469,230 455,714 199,423 211,999 199,014 198,113 198,973 76.71%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.23% 30.31% 116.49% 18.60% 11.20% -109.67% -142.08% -
ROE 6.53% 35.91% 535.02% 155.90% 98.49% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 27.67 15.75 9.19 8.38 8.79 8.44 8.11 125.79%
EPS 0.89 4.77 10.70 1.56 0.98 -9.26 -11.53 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1369 0.1329 0.02 0.01 0.01 -0.36 -0.09 -
Adjusted Per Share Value based on latest NOSH - 211,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.68 10.32 2.64 2.56 2.52 2.41 2.32 299.19%
EPS 0.60 3.13 3.07 0.48 0.28 -2.64 -3.30 -
DPS 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0924 0.0871 0.0057 0.0031 0.0029 -0.1026 -0.0258 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.25 0.10 0.10 0.09 0.06 0.05 0.05 -
P/RPS 0.90 0.64 1.09 1.07 0.68 0.59 0.62 28.05%
P/EPS 27.95 2.10 0.93 5.77 6.09 -0.54 -0.43 -
EY 3.58 47.73 107.00 17.32 16.41 -185.22 -230.54 -
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 0.75 5.00 9.00 6.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 07/05/13 28/11/12 27/08/12 24/05/12 24/02/12 15/11/11 19/08/11 -
Price 0.225 0.23 0.07 0.10 0.08 0.06 0.05 -
P/RPS 0.81 1.46 0.76 1.19 0.91 0.71 0.62 19.41%
P/EPS 25.16 4.82 0.65 6.41 8.12 -0.65 -0.43 -
EY 3.98 20.75 152.86 15.59 12.31 -154.35 -230.54 -
DY 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.73 3.50 10.00 8.00 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