[PESONA] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -54.99%
YoY- -31.67%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 18,319 16,910 16,376 26,470 41,722 50,864 77,776 -19.94%
PBT 20,761 -13,858 -12,612 -15,970 -12,014 -5,996 1,904 44.40%
Tax 578 452 1,320 -570 -548 -544 -1,784 -
NP 21,339 -13,406 -11,292 -16,540 -12,562 -6,540 120 121.86%
-
NP to SH 21,339 -13,406 -11,292 -16,540 -12,562 -6,540 120 121.86%
-
Tax Rate -2.78% - - - - - 93.70% -
Total Cost -3,020 30,316 27,668 43,010 54,284 57,404 77,656 -
-
Net Worth 3,981 -3,978 47,353 49,488 71,499 92,484 56,089 -33.42%
Dividend
30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 3,981 -3,978 47,353 49,488 71,499 92,484 56,089 -33.42%
NOSH 199,057 198,902 182,129 109,973 109,999 110,101 100,000 11.16%
Ratio Analysis
30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 116.49% -79.28% -68.95% -62.49% -30.11% -12.86% 0.15% -
ROE 536.00% 0.00% -23.85% -33.42% -17.57% -7.07% 0.21% -
Per Share
30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 9.20 8.50 8.99 24.07 37.93 46.20 77.78 -27.98%
EPS 10.72 -6.74 -6.20 -15.04 -11.42 -5.94 0.12 99.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 -0.02 0.26 0.45 0.65 0.84 0.5609 -40.11%
Adjusted Per Share Value based on latest NOSH - 110,058
30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 2.64 2.43 2.36 3.81 6.00 7.32 11.19 -19.92%
EPS 3.07 -1.93 -1.62 -2.38 -1.81 -0.94 0.02 116.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 -0.0057 0.0681 0.0712 0.1029 0.1331 0.0807 -33.47%
Price Multiplier on Financial Quarter End Date
30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/06/12 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.10 0.14 0.17 0.06 0.15 0.20 0.16 -
P/RPS 0.00 1.65 1.89 0.25 0.40 0.43 0.21 -
P/EPS 0.00 -2.08 -2.74 -0.40 -1.31 -3.37 133.33 -
EY 0.00 -48.14 -36.47 -250.67 -76.13 -29.70 0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.00 0.65 0.13 0.23 0.24 0.29 15.25%
Price Multiplier on Announcement Date
30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/08/12 28/02/11 12/02/10 26/02/09 26/02/08 23/02/07 28/02/06 -
Price 0.07 0.06 0.26 0.06 0.12 0.26 0.65 -
P/RPS 0.00 0.71 2.89 0.25 0.32 0.56 0.84 -
P/EPS 0.00 -0.89 -4.19 -0.40 -1.05 -4.38 541.67 -
EY 0.00 -112.33 -23.85 -250.67 -95.17 -22.85 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.00 1.00 0.13 0.18 0.31 1.16 -11.87%

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