[PESONA] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 40.57%
YoY- -18.72%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 279,492 308,650 18,319 16,910 16,376 26,470 41,722 33.98%
PBT 5,682 22,718 20,761 -13,858 -12,612 -15,970 -12,014 -
Tax -1,786 -5,936 578 452 1,320 -570 -548 19.92%
NP 3,896 16,782 21,339 -13,406 -11,292 -16,540 -12,562 -
-
NP to SH 3,896 16,782 21,339 -13,406 -11,292 -16,540 -12,562 -
-
Tax Rate 31.43% 26.13% -2.78% - - - - -
Total Cost 275,596 291,868 -3,020 30,316 27,668 43,010 54,284 28.38%
-
Net Worth 88,070 67,220 3,981 -3,978 47,353 49,488 71,499 3.25%
Dividend
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 88,070 67,220 3,981 -3,978 47,353 49,488 71,499 3.25%
NOSH 512,631 463,591 199,057 198,902 182,129 109,973 109,999 26.71%
Ratio Analysis
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.39% 5.44% 116.49% -79.28% -68.95% -62.49% -30.11% -
ROE 4.42% 24.97% 536.00% 0.00% -23.85% -33.42% -17.57% -
Per Share
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 54.52 66.58 9.20 8.50 8.99 24.07 37.93 5.73%
EPS 0.76 3.62 10.72 -6.74 -6.20 -15.04 -11.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1718 0.145 0.02 -0.02 0.26 0.45 0.65 -18.50%
Adjusted Per Share Value based on latest NOSH - 200,754
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 40.22 44.41 2.64 2.43 2.36 3.81 6.00 33.99%
EPS 0.56 2.41 3.07 -1.93 -1.62 -2.38 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1267 0.0967 0.0057 -0.0057 0.0681 0.0712 0.1029 3.25%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/06/14 28/06/13 29/06/12 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.53 0.29 0.10 0.14 0.17 0.06 0.15 -
P/RPS 0.97 0.44 0.00 1.65 1.89 0.25 0.40 14.59%
P/EPS 69.74 8.01 0.00 -2.08 -2.74 -0.40 -1.31 -
EY 1.43 12.48 0.00 -48.14 -36.47 -250.67 -76.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 2.00 0.73 0.00 0.65 0.13 0.23 49.04%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/08/14 30/08/13 27/08/12 28/02/11 12/02/10 26/02/09 26/02/08 -
Price 0.755 0.455 0.07 0.06 0.26 0.06 0.12 -
P/RPS 1.38 0.68 0.00 0.71 2.89 0.25 0.32 25.20%
P/EPS 99.34 12.57 0.00 -0.89 -4.19 -0.40 -1.05 -
EY 1.01 7.96 0.00 -112.33 -23.85 -250.67 -95.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.39 3.14 0.51 0.00 1.00 0.13 0.18 63.44%

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