[PESONA] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 106.93%
YoY- -60.68%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Revenue 184,587 147,057 139,746 154,325 18,319 8,455 8,188 61.47%
PBT 16,376 8,676 2,841 11,359 20,761 -6,929 -6,306 -
Tax -4,600 -2,006 -893 -2,968 578 226 660 -
NP 11,776 6,670 1,948 8,391 21,339 -6,703 -5,646 -
-
NP to SH 11,776 6,670 1,948 8,391 21,339 -6,703 -5,646 -
-
Tax Rate 28.09% 23.12% 31.43% 26.13% -2.78% - - -
Total Cost 172,811 140,387 137,798 145,934 -3,020 15,158 13,834 47.46%
-
Net Worth 141,704 116,784 88,070 67,220 3,981 -3,978 47,353 18.36%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Div 6,542 - - - - - - -
Div Payout % 55.56% - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Net Worth 141,704 116,784 88,070 67,220 3,981 -3,978 47,353 18.36%
NOSH 654,222 595,535 512,631 463,591 199,057 198,902 182,129 21.73%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
NP Margin 6.38% 4.54% 1.39% 5.44% 116.49% -79.28% -68.95% -
ROE 8.31% 5.71% 2.21% 12.48% 536.00% 0.00% -11.92% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
RPS 28.21 24.69 27.26 33.29 9.20 4.25 4.50 32.62%
EPS 1.80 1.12 0.38 1.81 10.72 -3.37 -3.10 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2166 0.1961 0.1718 0.145 0.02 -0.02 0.26 -2.77%
Adjusted Per Share Value based on latest NOSH - 466,236
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
RPS 26.43 21.06 20.01 22.10 2.62 1.21 1.17 61.52%
EPS 1.69 0.96 0.28 1.20 3.06 -0.96 -0.81 -
DPS 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2029 0.1672 0.1261 0.0962 0.0057 -0.0057 0.0678 18.36%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/12/10 31/12/09 -
Price 0.35 0.585 0.53 0.29 0.10 0.14 0.17 -
P/RPS 1.24 2.37 1.94 0.87 0.00 3.29 3.78 -15.75%
P/EPS 19.44 52.23 139.47 16.02 0.00 -4.15 -5.48 -
EY 5.14 1.91 0.72 6.24 0.00 -24.07 -18.24 -
DY 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.98 3.08 2.00 0.73 0.00 0.65 15.08%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Date 24/08/16 26/08/15 26/08/14 30/08/13 27/08/12 28/02/11 12/02/10 -
Price 0.39 0.46 0.755 0.455 0.07 0.06 0.26 -
P/RPS 1.38 1.86 2.77 1.37 0.00 1.41 5.78 -19.77%
P/EPS 21.67 41.07 198.68 25.14 0.00 -1.78 -8.39 -
EY 4.62 2.43 0.50 3.98 0.00 -56.17 -11.92 -
DY 2.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.35 4.39 3.14 0.51 0.00 1.00 9.46%

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