[PESONA] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 2.77%
YoY- 32.57%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 50,864 77,776 51,662 10,678 6,412 3,414 63,654 -3.38%
PBT -5,996 1,904 -7,982 -29,304 -24,406 -27,326 -24,692 -19.54%
Tax -544 -1,784 -1,336 42 0 27,326 24,692 -
NP -6,540 120 -9,318 -29,262 -24,406 0 0 -
-
NP to SH -6,540 120 -9,318 -29,262 -24,406 -27,324 -24,696 -18.47%
-
Tax Rate - 93.70% - - - - - -
Total Cost 57,404 77,656 60,980 39,940 30,818 3,414 63,654 -1.57%
-
Net Worth 92,484 56,089 34,135 -211,854 -150,263 -126,353 -98,942 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 92,484 56,089 34,135 -211,854 -150,263 -126,353 -98,942 -
NOSH 110,101 100,000 83,196 395 39,543 39,485 39,576 17.02%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -12.86% 0.15% -18.04% -274.04% -380.63% 0.00% 0.00% -
ROE -7.07% 0.21% -27.30% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 46.20 77.78 62.10 2,700.60 16.22 8.65 160.84 -17.44%
EPS -5.94 0.12 -11.20 -7,400.71 -61.72 -69.20 -62.40 -30.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.5609 0.4103 -535.8069 -3.80 -3.20 -2.50 -
Adjusted Per Share Value based on latest NOSH - 395
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 7.32 11.19 7.43 1.54 0.92 0.49 9.16 -3.38%
EPS -0.94 0.02 -1.34 -4.21 -3.51 -3.93 -3.55 -18.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1331 0.0807 0.0491 -0.3048 -0.2162 -0.1818 -0.1424 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/05/02 29/06/01 30/06/00 -
Price 0.20 0.16 0.40 0.12 0.12 0.21 1.00 -
P/RPS 0.43 0.21 0.64 0.00 0.74 2.43 0.62 -5.46%
P/EPS -3.37 133.33 -3.57 0.00 -0.19 -0.30 -1.60 12.12%
EY -29.70 0.75 -28.00 -61,672.66 -514.33 -329.52 -62.40 -10.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.97 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/02/07 28/02/06 25/02/05 24/02/04 29/08/02 28/08/01 25/08/00 -
Price 0.26 0.65 0.45 0.12 0.12 0.32 0.81 -
P/RPS 0.56 0.84 0.72 0.00 0.74 3.70 0.50 1.75%
P/EPS -4.38 541.67 -4.02 0.00 -0.19 -0.46 -1.30 20.52%
EY -22.85 0.18 -24.89 -61,672.66 -514.33 -216.25 -77.04 -17.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 1.16 1.10 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