[PESONA] YoY Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -21.65%
YoY- 23.9%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 215,909 157,670 13,621 11,995 11,533 19,982 29,521 43.54%
PBT 15,766 14,195 17,864 -8,490 -12,172 -10,658 -8,124 -
Tax -4,108 -4,254 364 336 1,457 -424 -410 51.99%
NP 11,658 9,941 18,228 -8,154 -10,715 -11,082 -8,534 -
-
NP to SH 11,658 9,941 18,228 -8,154 -10,715 -11,082 -8,534 -
-
Tax Rate 26.06% 29.97% -2.04% - - - - -
Total Cost 204,251 147,729 -4,607 20,149 22,248 31,064 38,055 35.70%
-
Net Worth 70,598 61,736 1,989 -9,943 45,712 44,372 68,184 0.63%
Dividend
30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 70,598 61,736 1,989 -9,943 45,712 44,372 68,184 0.63%
NOSH 464,462 455,714 198,995 198,878 182,849 110,930 109,974 29.91%
Ratio Analysis
30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 5.40% 6.30% 133.82% -67.98% -92.91% -55.46% -28.91% -
ROE 16.51% 16.10% 916.00% 0.00% -23.44% -24.98% -12.52% -
Per Share
30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 46.49 33.94 6.84 6.03 6.31 18.01 26.84 10.49%
EPS 2.51 2.14 9.16 -4.10 -5.86 -9.99 -7.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1329 0.01 -0.05 0.25 0.40 0.62 -22.54%
Adjusted Per Share Value based on latest NOSH - 198,767
30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 30.91 22.58 1.95 1.72 1.65 2.86 4.23 43.52%
EPS 1.67 1.42 2.61 -1.17 -1.53 -1.59 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1011 0.0884 0.0028 -0.0142 0.0655 0.0635 0.0976 0.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/09/13 28/09/12 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.425 0.10 0.09 0.05 0.18 0.12 0.14 -
P/RPS 0.91 0.29 1.31 0.83 2.85 0.67 0.52 10.70%
P/EPS 16.93 4.67 0.98 -1.22 -3.07 -1.20 -1.80 -
EY 5.91 21.40 101.78 -82.00 -32.56 -83.25 -55.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 0.75 9.00 0.00 0.72 0.30 0.23 57.47%
Price Multiplier on Announcement Date
30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/11/13 28/11/12 24/05/12 20/05/11 21/05/10 22/05/09 26/05/08 -
Price 0.455 0.23 0.10 0.05 0.11 0.10 0.10 -
P/RPS 0.98 0.68 1.46 0.83 1.74 0.56 0.37 19.35%
P/EPS 18.13 10.75 1.09 -1.22 -1.88 -1.00 -1.29 -
EY 5.52 9.30 91.60 -82.00 -53.27 -99.90 -77.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 1.73 10.00 0.00 0.44 0.25 0.16 70.22%

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