[PENSONI] QoQ TTM Result on 28-Feb-2013 [#3]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 13.48%
YoY- -2344.94%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 365,476 365,059 356,024 353,171 355,351 356,320 348,643 3.19%
PBT 1,325 4,369 3,923 -7,689 -8,959 -9,979 -11,415 -
Tax -372 -374 -381 74 99 66 77 -
NP 953 3,995 3,542 -7,615 -8,860 -9,913 -11,338 -
-
NP to SH 796 3,846 3,355 -7,543 -8,718 -9,631 -11,002 -
-
Tax Rate 28.08% 8.56% 9.71% - - - - -
Total Cost 364,523 361,064 352,482 360,786 364,211 366,233 359,981 0.83%
-
Net Worth 90,767 0 87,988 0 0 88,806 86,126 3.55%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 90,767 0 87,988 0 0 88,806 86,126 3.55%
NOSH 129,668 92,620 92,620 92,620 92,807 92,506 92,609 25.13%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 0.26% 1.09% 0.99% -2.16% -2.49% -2.78% -3.25% -
ROE 0.88% 0.00% 3.81% 0.00% 0.00% -10.84% -12.77% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 281.86 394.15 384.39 381.31 382.89 385.18 376.47 -17.53%
EPS 0.61 4.15 3.62 -8.14 -9.39 -10.41 -11.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.00 0.95 0.00 0.00 0.96 0.93 -17.24%
Adjusted Per Share Value based on latest NOSH - 92,620
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 232.21 231.94 226.20 224.39 225.78 226.39 221.51 3.19%
EPS 0.51 2.44 2.13 -4.79 -5.54 -6.12 -6.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5767 0.00 0.559 0.00 0.00 0.5642 0.5472 3.55%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.56 0.67 0.52 0.50 0.52 0.53 0.49 -
P/RPS 0.20 0.17 0.14 0.13 0.14 0.14 0.13 33.23%
P/EPS 91.22 16.14 14.36 -6.14 -5.54 -5.09 -4.12 -
EY 1.10 6.20 6.97 -16.29 -18.06 -19.64 -24.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.55 0.00 0.00 0.55 0.53 31.55%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 24/01/14 29/10/13 31/07/13 23/04/13 22/01/13 25/10/12 27/07/12 -
Price 0.46 0.785 0.655 0.48 0.46 0.48 0.48 -
P/RPS 0.16 0.20 0.17 0.13 0.12 0.12 0.13 14.83%
P/EPS 74.93 18.90 18.08 -5.89 -4.90 -4.61 -4.04 -
EY 1.33 5.29 5.53 -16.97 -20.42 -21.69 -24.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.00 0.69 0.00 0.00 0.50 0.52 17.20%

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