[PESONA] YoY Quarter Result on 30-Sep-2011 [#1]

Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 92.9%
YoY- 81.38%
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 63,817 64,150 73,737 4,777 4,190 4,064 8,255 36.96%
PBT 4,037 1,421 5,479 -1,172 -5,752 -2,809 -2,526 -
Tax -810 -668 -1,424 122 113 545 -142 30.71%
NP 3,227 753 4,055 -1,050 -5,639 -2,264 -2,668 -
-
NP to SH 3,227 753 4,055 -1,050 -5,639 -2,264 -2,668 -
-
Tax Rate 20.06% 47.01% 25.99% - - - - -
Total Cost 60,590 63,397 69,682 5,827 9,829 6,328 10,923 30.15%
-
Net Worth 94,571 85,088 67,862 -71,320 0 51,122 54,897 8.72%
Dividend
31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 94,571 85,088 67,862 -71,320 0 51,122 54,897 8.72%
NOSH 520,483 501,999 466,091 198,113 199,257 182,580 109,794 27.04%
Ratio Analysis
31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.06% 1.17% 5.50% -21.98% -134.58% -55.71% -32.32% -
ROE 3.41% 0.88% 5.98% 0.00% 0.00% -4.43% -4.86% -
Per Share
31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 12.26 12.78 15.82 2.41 2.10 2.23 7.52 7.80%
EPS 0.62 0.15 0.87 -0.53 -2.83 -1.24 -2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1817 0.1695 0.1456 -0.36 0.00 0.28 0.50 -14.41%
Adjusted Per Share Value based on latest NOSH - 198,113
31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 9.14 9.19 10.56 0.68 0.60 0.58 1.18 37.00%
EPS 0.46 0.11 0.58 -0.15 -0.81 -0.32 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1354 0.1218 0.0972 -0.1021 0.00 0.0732 0.0786 8.72%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/03/15 31/03/14 29/03/13 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.80 0.495 0.21 0.05 0.11 0.09 0.08 -
P/RPS 6.52 3.87 1.33 2.07 5.23 4.04 1.06 32.23%
P/EPS 129.03 330.00 24.14 -9.43 -3.89 -7.26 -3.29 -
EY 0.78 0.30 4.14 -10.60 -25.73 -13.78 -30.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 2.92 1.44 0.00 0.00 0.32 0.16 66.49%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 29/05/15 23/05/14 23/05/13 15/11/11 25/11/10 25/11/09 28/11/08 -
Price 0.59 0.52 0.30 0.06 0.14 0.11 0.08 -
P/RPS 4.81 4.07 1.90 2.49 6.66 4.94 1.06 26.19%
P/EPS 95.16 346.67 34.48 -11.32 -4.95 -8.87 -3.29 -
EY 1.05 0.29 2.90 -8.83 -20.21 -11.27 -30.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 3.07 2.06 0.00 0.00 0.39 0.16 58.91%

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