[PESONA] YoY Quarter Result on 31-Mar-2012 [#3]

Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -100.55%
YoY- 92.69%
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 66,115 61,584 58,215 3,809 3,540 3,345 6,747 51.38%
PBT 3,392 4,407 189 -225 -1,562 -5,865 -2,673 -
Tax -340 -1,139 -827 119 111 797 -139 17.64%
NP 3,052 3,268 -638 -106 -1,451 -5,068 -2,812 -
-
NP to SH 3,052 3,268 -638 -106 -1,451 -5,068 -2,812 -
-
Tax Rate 10.02% 25.85% 437.57% - - - - -
Total Cost 63,063 58,316 58,853 3,915 4,991 8,413 9,559 40.88%
-
Net Worth 90,440 70,962 60,564 2,119 -9,938 46,072 45,172 13.44%
Dividend
30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 90,440 70,962 60,564 2,119 -9,938 46,072 45,172 13.44%
NOSH 508,666 466,857 455,714 211,999 198,767 184,290 112,931 31.44%
Ratio Analysis
30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.62% 5.31% -1.10% -2.78% -40.99% -151.51% -41.68% -
ROE 3.37% 4.61% -1.05% -5.00% 0.00% -11.00% -6.23% -
Per Share
30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 13.00 13.19 12.77 1.80 1.78 1.82 5.97 15.18%
EPS 0.60 0.70 -0.14 -0.05 -0.73 -2.75 -2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1778 0.152 0.1329 0.01 -0.05 0.25 0.40 -13.69%
Adjusted Per Share Value based on latest NOSH - 211,999
30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 9.47 8.82 8.34 0.55 0.51 0.48 0.97 51.28%
EPS 0.44 0.47 -0.09 -0.02 -0.21 -0.73 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1295 0.1016 0.0867 0.003 -0.0142 0.066 0.0647 13.43%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/14 30/09/13 28/09/12 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.915 0.425 0.10 0.09 0.05 0.18 0.12 -
P/RPS 7.04 3.22 0.78 5.01 2.81 9.92 2.01 25.57%
P/EPS 152.50 60.71 -71.43 -180.00 -6.85 -6.55 -4.82 -
EY 0.66 1.65 -1.40 -0.56 -14.60 -15.28 -20.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.15 2.80 0.75 9.00 0.00 0.72 0.30 67.61%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/11/14 29/11/13 28/11/12 24/05/12 20/05/11 21/05/10 22/05/09 -
Price 0.88 0.455 0.23 0.10 0.05 0.11 0.10 -
P/RPS 6.77 3.45 1.80 5.57 2.81 6.06 1.67 28.95%
P/EPS 146.67 65.00 -164.29 -200.00 -6.85 -4.00 -4.02 -
EY 0.68 1.54 -0.61 -0.50 -14.60 -25.00 -24.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.95 2.99 1.73 10.00 0.00 0.44 0.25 72.02%

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