[PESONA] YoY Annual (Unaudited) Result on 30-Jun-2011 [#4]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
YoY- 54.46%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 296,888 220,775 18,319 16,143 15,492 24,887 37,772 45.41%
PBT 15,977 17,195 20,761 -23,533 -50,581 -3,931 -16,879 -
Tax -4,258 -5,424 578 597 217 469 -301 61.78%
NP 11,719 11,771 21,339 -22,936 -50,364 -3,462 -17,180 -
-
NP to SH 11,719 11,771 21,339 -22,936 -50,364 -3,462 -17,180 -
-
Tax Rate 26.65% 31.54% -2.78% - - - - -
Total Cost 285,169 209,004 -3,020 39,079 65,856 28,349 54,952 34.85%
-
Net Worth 77,981 63,442 3,981 -17,920 22,426 38,324 57,193 5.79%
Dividend
31/12/13 31/12/12 31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 4,641 4,634 - - - - - -
Div Payout % 39.61% 39.37% - - - - - -
Equity
31/12/13 31/12/12 31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 77,981 63,442 3,981 -17,920 22,426 38,324 57,193 5.79%
NOSH 464,173 463,425 199,057 199,111 186,891 127,749 109,987 29.88%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.95% 5.33% 116.49% -142.08% -325.10% -13.91% -45.48% -
ROE 15.03% 18.55% 536.00% 0.00% -224.57% -9.03% -30.04% -
Per Share
31/12/13 31/12/12 31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 63.96 47.64 9.20 8.11 8.29 19.48 34.34 11.95%
EPS 2.52 2.54 10.72 -11.52 -26.95 -2.71 -15.62 -
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.168 0.1369 0.02 -0.09 0.12 0.30 0.52 -18.54%
Adjusted Per Share Value based on latest NOSH - 198,973
31/12/13 31/12/12 31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 42.51 31.61 2.62 2.31 2.22 3.56 5.41 45.40%
EPS 1.68 1.69 3.06 -3.28 -7.21 -0.50 -2.46 -
DPS 0.66 0.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1117 0.0908 0.0057 -0.0257 0.0321 0.0549 0.0819 5.79%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 31/12/13 31/12/12 30/12/11 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.475 0.25 0.06 0.05 0.10 0.09 0.08 -
P/RPS 0.74 0.52 0.00 0.62 1.21 0.46 0.23 23.63%
P/EPS 18.81 9.84 0.00 -0.43 -0.37 -3.32 -0.51 -
EY 5.32 10.16 0.00 -230.38 -269.48 -30.11 -195.25 -
DY 2.11 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 1.83 0.00 0.00 0.83 0.30 0.15 70.47%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/02/14 07/05/13 27/08/12 19/08/11 30/08/10 20/08/09 29/08/08 -
Price 0.57 0.225 0.07 0.05 0.10 0.09 0.12 -
P/RPS 0.89 0.47 0.00 0.62 1.21 0.46 0.35 18.46%
P/EPS 22.58 8.86 0.00 -0.43 -0.37 -3.32 -0.77 -
EY 4.43 11.29 0.00 -230.38 -269.48 -30.11 -130.17 -
DY 1.75 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 1.64 0.00 0.00 0.83 0.30 0.23 62.99%

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