[PENSONI] QoQ TTM Result on 30-Nov-2012 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 9.48%
YoY- -467.38%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 365,059 356,024 353,171 355,351 356,320 348,643 326,065 7.79%
PBT 4,369 3,923 -7,689 -8,959 -9,979 -11,415 1,503 103.28%
Tax -374 -381 74 99 66 77 -1,448 -59.34%
NP 3,995 3,542 -7,615 -8,860 -9,913 -11,338 55 1627.34%
-
NP to SH 3,846 3,355 -7,543 -8,718 -9,631 -11,002 336 405.65%
-
Tax Rate 8.56% 9.71% - - - - 96.34% -
Total Cost 361,064 352,482 360,786 364,211 366,233 359,981 326,010 7.02%
-
Net Worth 0 87,988 0 0 88,806 86,126 97,402 -
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 0 87,988 0 0 88,806 86,126 97,402 -
NOSH 92,620 92,620 92,620 92,807 92,506 92,609 92,764 -0.10%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 1.09% 0.99% -2.16% -2.49% -2.78% -3.25% 0.02% -
ROE 0.00% 3.81% 0.00% 0.00% -10.84% -12.77% 0.34% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 394.15 384.39 381.31 382.89 385.18 376.47 351.50 7.91%
EPS 4.15 3.62 -8.14 -9.39 -10.41 -11.88 0.36 408.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.95 0.00 0.00 0.96 0.93 1.05 -
Adjusted Per Share Value based on latest NOSH - 92,807
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 231.94 226.20 224.39 225.78 226.39 221.51 207.17 7.79%
EPS 2.44 2.13 -4.79 -5.54 -6.12 -6.99 0.21 410.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.559 0.00 0.00 0.5642 0.5472 0.6189 -
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.67 0.52 0.50 0.52 0.53 0.49 0.54 -
P/RPS 0.17 0.14 0.13 0.14 0.14 0.13 0.15 8.67%
P/EPS 16.14 14.36 -6.14 -5.54 -5.09 -4.12 149.09 -77.19%
EY 6.20 6.97 -16.29 -18.06 -19.64 -24.25 0.67 338.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.55 0.00 0.00 0.55 0.53 0.51 -
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 29/10/13 31/07/13 23/04/13 22/01/13 25/10/12 27/07/12 27/04/12 -
Price 0.785 0.655 0.48 0.46 0.48 0.48 0.51 -
P/RPS 0.20 0.17 0.13 0.12 0.12 0.13 0.15 21.07%
P/EPS 18.90 18.08 -5.89 -4.90 -4.61 -4.04 140.80 -73.68%
EY 5.29 5.53 -16.97 -20.42 -21.69 -24.75 0.71 280.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.69 0.00 0.00 0.50 0.52 0.49 -

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