[PESONA] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -161.58%
YoY- 15.14%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 294,948 19,108 16,760 16,256 33,020 42,440 52,472 30.40%
PBT 21,916 -4,688 -23,008 -11,236 -10,104 -11,368 -3,996 -
Tax -5,696 488 452 2,180 -568 -548 -540 43.65%
NP 16,220 -4,200 -22,556 -9,056 -10,672 -11,916 -4,536 -
-
NP to SH 16,220 -4,200 -22,556 -9,056 -10,672 -11,916 -4,536 -
-
Tax Rate 25.99% - - - - - - -
Total Cost 278,728 23,308 39,316 25,312 43,692 54,356 57,008 27.63%
-
Net Worth 67,862 -71,320 0 51,122 54,897 74,749 94,496 -4.96%
Dividend
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 67,862 -71,320 0 51,122 54,897 74,749 94,496 -4.96%
NOSH 466,091 198,113 199,257 182,580 109,794 109,926 110,097 24.83%
Ratio Analysis
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.50% -21.98% -134.58% -55.71% -32.32% -28.08% -8.64% -
ROE 23.90% 0.00% 0.00% -17.71% -19.44% -15.94% -4.80% -
Per Share
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 63.28 9.64 8.41 8.90 30.07 38.61 47.66 4.45%
EPS 3.48 -2.12 -11.32 -4.96 -9.72 -10.84 -4.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1456 -0.36 0.00 0.28 0.50 0.68 0.8583 -23.87%
Adjusted Per Share Value based on latest NOSH - 182,580
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 42.23 2.74 2.40 2.33 4.73 6.08 7.51 30.40%
EPS 2.32 -0.60 -3.23 -1.30 -1.53 -1.71 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0972 -0.1021 0.00 0.0732 0.0786 0.107 0.1353 -4.95%
Price Multiplier on Financial Quarter End Date
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/03/13 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.21 0.05 0.11 0.09 0.08 0.17 0.14 -
P/RPS 0.33 0.52 1.31 1.01 0.27 0.44 0.29 2.00%
P/EPS 6.03 -2.36 -0.97 -1.81 -0.82 -1.57 -3.40 -
EY 16.57 -42.40 -102.91 -55.11 -121.50 -63.76 -29.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.00 0.00 0.32 0.16 0.25 0.16 40.18%
Price Multiplier on Announcement Date
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/05/13 15/11/11 25/11/10 25/11/09 28/11/08 30/11/07 22/11/06 -
Price 0.30 0.06 0.14 0.11 0.08 0.16 0.19 -
P/RPS 0.47 0.62 1.66 1.24 0.27 0.41 0.40 2.51%
P/EPS 8.62 -2.83 -1.24 -2.22 -0.82 -1.48 -4.61 -
EY 11.60 -35.33 -80.86 -45.09 -121.50 -67.75 -21.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 0.00 0.00 0.39 0.16 0.24 0.22 41.04%

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