[PESONA] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
12-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -49.38%
YoY- 39.63%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 80,588 4,698 4,265 4,124 4,980 10,251 12,314 33.50%
PBT 5,880 2,897 -1,177 -3,497 -5,459 -3,165 -1,999 -
Tax -1,544 214 113 115 -143 -137 -137 45.14%
NP 4,336 3,111 -1,064 -3,382 -5,602 -3,302 -2,136 -
-
NP to SH 4,336 3,111 -1,064 -3,382 -5,602 -3,302 -2,136 -
-
Tax Rate 26.26% -7.39% - - - - - -
Total Cost 76,252 1,587 5,329 7,506 10,582 13,553 14,450 29.15%
-
Net Worth 67,604 3,988 -4,015 47,289 49,526 71,543 92,486 -4.70%
Dividend
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 67,604 3,988 -4,015 47,289 49,526 71,543 92,486 -4.70%
NOSH 466,236 199,423 200,754 181,881 110,058 110,066 110,103 24.85%
Ratio Analysis
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.38% 66.22% -24.95% -82.01% -112.49% -32.21% -17.35% -
ROE 6.41% 78.00% 0.00% -7.15% -11.31% -4.62% -2.31% -
Per Share
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.28 2.36 2.12 2.27 4.52 9.31 11.18 6.92%
EPS 0.93 1.56 -0.53 -1.86 -5.09 -3.00 -1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.145 0.02 -0.02 0.26 0.45 0.65 0.84 -23.67%
Adjusted Per Share Value based on latest NOSH - 181,881
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.60 0.68 0.61 0.59 0.72 1.47 1.77 33.53%
EPS 0.62 0.45 -0.15 -0.49 -0.81 -0.48 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0973 0.0057 -0.0058 0.068 0.0713 0.1029 0.1331 -4.70%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/06/13 29/06/12 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.29 0.10 0.14 0.17 0.06 0.15 0.20 -
P/RPS 1.68 0.00 6.59 7.50 1.33 1.61 1.79 -0.97%
P/EPS 31.18 0.00 -26.42 -9.14 -1.18 -5.00 -10.31 -
EY 3.21 0.00 -3.79 -10.94 -84.83 -20.00 -9.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.73 0.00 0.65 0.13 0.23 0.24 38.55%
Price Multiplier on Announcement Date
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/08/13 27/08/12 28/02/11 12/02/10 26/02/09 26/02/08 23/02/07 -
Price 0.455 0.07 0.06 0.26 0.06 0.12 0.26 -
P/RPS 2.63 0.00 2.82 11.47 1.33 1.29 2.32 1.94%
P/EPS 48.92 0.00 -11.32 -13.98 -1.18 -4.00 -13.40 -
EY 2.04 0.00 -8.83 -7.15 -84.83 -25.00 -7.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 0.51 0.00 1.00 0.13 0.18 0.31 42.78%

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