[PESONA] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 180.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 03/09/03 31/03/02 31/03/01 CAGR
Revenue 33,020 42,440 52,472 77,244 0 4,508 3,048 37.35%
PBT -10,104 -11,368 -3,996 6,388 0 -20,616 -30,364 -13.63%
Tax -568 -548 -540 -1,672 0 0 30,364 -
NP -10,672 -11,916 -4,536 4,716 0 -20,616 0 -
-
NP to SH -10,672 -11,916 -4,536 4,716 0 -20,616 -30,360 -13.00%
-
Tax Rate - - - 26.17% - - - -
Total Cost 43,692 54,356 57,008 72,528 0 25,124 3,048 42.57%
-
Net Worth 54,897 74,749 94,496 61,545 0 -142,683 -120,634 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 03/09/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 03/09/03 31/03/02 31/03/01 CAGR
Net Worth 54,897 74,749 94,496 61,545 0 -142,683 -120,634 -
NOSH 109,794 109,926 110,097 108,165 39,537 39,524 39,552 14.56%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 03/09/03 31/03/02 31/03/01 CAGR
NP Margin -32.32% -28.08% -8.64% 6.11% 0.00% -457.32% 0.00% -
ROE -19.44% -15.94% -4.80% 7.66% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 03/09/03 31/03/02 31/03/01 CAGR
RPS 30.07 38.61 47.66 71.41 0.00 11.41 7.71 19.87%
EPS -9.72 -10.84 -4.12 4.36 0.00 -52.16 -80.40 -24.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.68 0.8583 0.569 0.00 -3.61 -3.05 -
Adjusted Per Share Value based on latest NOSH - 108,165
30/09/08 30/09/07 30/09/06 30/09/05 03/09/03 31/03/02 31/03/01 CAGR
RPS 4.75 6.11 7.55 11.11 0.00 0.65 0.44 37.29%
EPS -1.54 -1.71 -0.65 0.68 0.00 -2.97 -4.37 -12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.079 0.1076 0.136 0.0886 0.00 -0.2053 -0.1736 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 03/09/03 31/03/02 31/03/01 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 03/09/03 29/03/02 30/03/01 -
Price 0.08 0.17 0.14 0.19 0.12 0.13 0.20 -
P/RPS 0.27 0.44 0.29 0.27 0.00 1.14 2.60 -26.04%
P/EPS -0.82 -1.57 -3.40 4.36 0.00 -0.25 -0.26 16.53%
EY -121.50 -63.76 -29.43 22.95 0.00 -401.23 -383.80 -14.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.25 0.16 0.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 03/09/03 31/03/02 31/03/01 CAGR
Date 28/11/08 30/11/07 22/11/06 28/11/05 - 31/05/02 30/05/01 -
Price 0.08 0.16 0.19 0.17 0.00 0.12 0.19 -
P/RPS 0.27 0.41 0.40 0.24 0.00 1.05 2.47 -25.53%
P/EPS -0.82 -1.48 -4.61 3.90 0.00 -0.23 -0.25 17.14%
EY -121.50 -67.75 -21.68 25.65 0.00 -434.67 -404.00 -14.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.24 0.22 0.30 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