[PESONA] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -65.55%
YoY- -77.75%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
Revenue 99,886 63,817 64,150 73,737 4,777 4,190 4,064 63.60%
PBT 8,492 4,037 1,421 5,479 -1,172 -5,752 -2,809 -
Tax -2,314 -810 -668 -1,424 122 113 545 -
NP 6,178 3,227 753 4,055 -1,050 -5,639 -2,264 -
-
NP to SH 6,178 3,227 753 4,055 -1,050 -5,639 -2,264 -
-
Tax Rate 27.25% 20.06% 47.01% 25.99% - - - -
Total Cost 93,708 60,590 63,397 69,682 5,827 9,829 6,328 51.34%
-
Net Worth 143,277 94,571 85,088 67,862 -71,320 0 51,122 17.16%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 143,277 94,571 85,088 67,862 -71,320 0 51,122 17.16%
NOSH 657,234 520,483 501,999 466,091 198,113 199,257 182,580 21.76%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.19% 5.06% 1.17% 5.50% -21.98% -134.58% -55.71% -
ROE 4.31% 3.41% 0.88% 5.98% 0.00% 0.00% -4.43% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
RPS 15.20 12.26 12.78 15.82 2.41 2.10 2.23 34.32%
EPS 0.94 0.62 0.15 0.87 -0.53 -2.83 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.218 0.1817 0.1695 0.1456 -0.36 0.00 0.28 -3.77%
Adjusted Per Share Value based on latest NOSH - 466,091
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.37 9.18 9.23 10.61 0.69 0.60 0.58 63.80%
EPS 0.89 0.46 0.11 0.58 -0.15 -0.81 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2062 0.1361 0.1224 0.0976 -0.1026 0.00 0.0736 17.16%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/09/11 30/09/10 30/09/09 -
Price 0.38 0.80 0.495 0.21 0.05 0.11 0.09 -
P/RPS 2.50 6.52 3.87 1.33 2.07 5.23 4.04 -7.11%
P/EPS 40.43 129.03 330.00 24.14 -9.43 -3.89 -7.26 -
EY 2.47 0.78 0.30 4.14 -10.60 -25.73 -13.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 4.40 2.92 1.44 0.00 0.00 0.32 29.73%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
Date 27/05/16 29/05/15 23/05/14 23/05/13 15/11/11 25/11/10 25/11/09 -
Price 0.37 0.59 0.52 0.30 0.06 0.14 0.11 -
P/RPS 2.43 4.81 4.07 1.90 2.49 6.66 4.94 -10.33%
P/EPS 39.36 95.16 346.67 34.48 -11.32 -4.95 -8.87 -
EY 2.54 1.05 0.29 2.90 -8.83 -20.21 -11.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 3.25 3.07 2.06 0.00 0.00 0.39 25.40%

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