[PESONA] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY- 16.26%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 71,316 48,841 2,536 10,618 11,028 4,057 64,550 1.82%
PBT -469 -7,468 -234,782 -30,149 -35,937 -7,568 -29,602 -52.92%
Tax -1,480 -933 0 54 0 0 29,602 -
NP -1,949 -8,401 -234,782 -30,094 -35,937 -7,568 0 -
-
NP to SH -1,949 -8,401 -234,782 -30,094 -35,937 -7,568 -29,597 -39.01%
-
Tax Rate - - - - - - - -
Total Cost 73,265 57,242 237,318 40,713 46,965 11,625 64,550 2.32%
-
Net Worth 75,969 32,793 0 -205,183 -164,873 -117,855 -110,396 -
Dividend
31/03/06 31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 75,969 32,793 0 -205,183 -164,873 -117,855 -110,396 -
NOSH 108,296 83,126 657,286 39,542 39,537 39,416 39,568 20.08%
Ratio Analysis
31/03/06 31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -2.73% -17.20% -9,257.99% -283.41% -325.87% -186.53% 0.00% -
ROE -2.57% -25.62% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 65.85 58.76 0.39 26.85 27.89 10.29 163.14 -15.20%
EPS -1.80 -10.11 -3,571.61 -76.11 -90.89 -19.15 -74.80 -49.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7015 0.3945 0.00 -5.1889 -4.17 -2.99 -2.79 -
Adjusted Per Share Value based on latest NOSH - 39,527
31/03/06 31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 10.26 7.03 0.36 1.53 1.59 0.58 9.29 1.82%
EPS -0.28 -1.21 -33.78 -4.33 -5.17 -1.09 -4.26 -39.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1093 0.0472 0.00 -0.2952 -0.2372 -0.1696 -0.1588 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 31/03/06 31/03/05 31/03/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.31 0.40 0.12 0.12 0.12 0.25 0.62 -
P/RPS 0.47 0.68 31.10 0.45 0.43 2.43 0.38 3.93%
P/EPS -17.22 -3.96 -0.34 -0.16 -0.13 -1.30 -0.83 73.53%
EY -5.81 -25.27 -297.67 -634.22 -757.44 -76.80 -120.65 -42.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.01 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 14/06/06 27/05/05 28/05/04 21/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.15 0.25 0.56 0.12 0.12 0.35 0.56 -
P/RPS 0.23 0.43 145.14 0.45 0.43 3.40 0.34 -6.85%
P/EPS -8.33 -2.47 -1.57 -0.16 -0.13 -1.82 -0.75 54.90%
EY -12.00 -40.43 -63.79 -634.22 -757.44 -54.86 -133.57 -35.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.63 0.00 0.00 0.00 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