[PESONA] YoY TTM Result on 30-Jun-2007 [#4]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	15,492	24,887	37,772	47,718	64,509	46,348	17,649	-2.14%
YoY %	-37.75%	-34.11%	-20.84%	-26.03%	39.18%	162.61%	-	-
Horiz. %	87.78%	141.01%	214.02%	270.37%	365.51%	262.61%	100.00%	-
PBT	-50,580	-3,931	-16,879	-14,819	-10,884	-6,116	30,764	-
YoY %	-1,186.70%	76.71%	-13.90%	-36.15%	-77.96%	-119.88%	-	-
Horiz. %	-164.41%	-12.78%	-54.87%	-48.17%	-35.38%	-19.88%	100.00%	-
Tax	217	469	-301	-355	455	282	59	24.22%
YoY %	-53.73%	255.81%	15.21%	-178.02%	61.35%	377.97%	-	-
Horiz. %	367.80%	794.92%	-510.17%	-601.69%	771.19%	477.97%	100.00%	-
NP	-50,363	-3,462	-17,180	-15,174	-10,429	-5,834	30,823	-
YoY %	-1,354.74%	79.85%	-13.22%	-45.50%	-78.76%	-118.93%	-	-
Horiz. %	-163.39%	-11.23%	-55.74%	-49.23%	-33.84%	-18.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-50,363	-3,462	-17,180	-15,174	-10,429	-5,834	30,823	-
YoY %	-1,354.74%	79.85%	-13.22%	-45.50%	-78.76%	-118.93%	-	-
Horiz. %	-163.39%	-11.23%	-55.74%	-49.23%	-33.84%	-18.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	-	-	-0.19%	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	100.00%	-
Total Cost	65,855	28,349	54,952	62,892	74,938	52,182	-13,174	-
YoY %	132.30%	-48.41%	-12.62%	-16.07%	43.61%	496.10%	-	-
Horiz. %	-499.89%	-215.19%	-417.12%	-477.39%	-568.83%	-396.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,884	53,536	57,199	81,389	88,036	53,802	4,268,133	-57.84%
YoY %	-55.39%	-6.40%	-29.72%	-7.55%	63.63%	-98.74%	-	-
Horiz. %	0.56%	1.25%	1.34%	1.91%	2.06%	1.26%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	23,884	53,536	57,199	81,389	88,036	53,802	4,268,133	-57.84%
YoY %	-55.39%	-6.40%	-29.72%	-7.55%	63.63%	-98.74%	-	-
Horiz. %	0.56%	1.25%	1.34%	1.91%	2.06%	1.26%	100.00%	-
NOSH	199,040	178,454	109,999	109,985	109,922	97,291	9,315,000	-47.30%
YoY %	11.54%	62.23%	0.01%	0.06%	12.98%	-98.96%	-	-
Horiz. %	2.14%	1.92%	1.18%	1.18%	1.18%	1.04%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	-325.09%	-13.91%	-45.48%	-31.80%	-16.17%	-12.59%	174.64%	-
YoY %	-2,237.10%	69.42%	-43.02%	-96.66%	-28.44%	-107.21%	-	-
Horiz. %	-186.15%	-7.96%	-26.04%	-18.21%	-9.26%	-7.21%	100.00%	-
ROE	-210.86%	-6.47%	-30.03%	-18.64%	-11.85%	-10.84%	0.72%	-
YoY %	-3,159.04%	78.45%	-61.11%	-57.30%	-9.32%	-1,605.56%	-	-
Horiz. %	-29,286.11%	-898.61%	-4,170.83%	-2,588.89%	-1,645.83%	-1,505.56%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	7.78	13.95	34.34	43.39	58.69	47.64	0.19	85.60%
YoY %	-44.23%	-59.38%	-20.86%	-26.07%	23.19%	24,973.68%	-	-
Horiz. %	4,094.74%	7,342.11%	18,073.68%	22,836.84%	30,889.47%	25,073.68%	100.00%	-
EPS	-25.30	-1.94	-15.62	-13.80	-9.49	-6.00	0.33	-
YoY %	-1,204.12%	87.58%	-13.19%	-45.42%	-58.17%	-1,918.18%	-	-
Horiz. %	-7,666.67%	-587.88%	-4,733.33%	-4,181.82%	-2,875.76%	-1,818.18%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.12	0.30	0.52	0.74	0.8009	0.553	0.4582	-20.00%
YoY %	-60.00%	-42.31%	-29.73%	-7.60%	44.83%	20.69%	-	-
Horiz. %	26.19%	65.47%	113.49%	161.50%	174.79%	120.69%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 109,985
RPS	2.23	3.58	5.43	6.87	9.28	6.67	2.54	-2.14%
YoY %	-37.71%	-34.07%	-20.96%	-25.97%	39.13%	162.60%	-	-
Horiz. %	87.80%	140.94%	213.78%	270.47%	365.35%	262.60%	100.00%	-
EPS	-7.25	-0.50	-2.47	-2.18	-1.50	-0.84	4.44	-
YoY %	-1,350.00%	79.76%	-13.30%	-45.33%	-78.57%	-118.92%	-	-
Horiz. %	-163.29%	-11.26%	-55.63%	-49.10%	-33.78%	-18.92%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0344	0.077	0.0823	0.1171	0.1267	0.0774	6.1413	-57.84%
YoY %	-55.32%	-6.44%	-29.72%	-7.58%	63.70%	-98.74%	-	-
Horiz. %	0.56%	1.25%	1.34%	1.91%	2.06%	1.26%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.10	0.09	0.08	0.22	0.19	0.25	0.50	-
P/RPS	1.28	0.65	0.23	0.51	0.32	0.52	263.90	-58.84%
YoY %	96.92%	182.61%	-54.90%	59.38%	-38.46%	-99.80%	-	-
Horiz. %	0.49%	0.25%	0.09%	0.19%	0.12%	0.20%	100.00%	-
P/EPS	-0.40	-4.64	-0.51	-1.59	-2.00	-4.17	151.10	-
YoY %	91.38%	-809.80%	67.92%	20.50%	52.04%	-102.76%	-	-
Horiz. %	-0.26%	-3.07%	-0.34%	-1.05%	-1.32%	-2.76%	100.00%	-
EY	-253.03	-21.56	-195.23	-62.71	-49.93	-23.99	0.66	-
YoY %	-1,073.61%	88.96%	-211.32%	-25.60%	-108.13%	-3,734.85%	-	-
Horiz. %	-38,337.88%	-3,266.67%	-29,580.30%	-9,501.52%	-7,565.15%	-3,634.85%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.83	0.30	0.15	0.30	0.24	0.45	1.09	-4.43%
YoY %	176.67%	100.00%	-50.00%	25.00%	-46.67%	-58.72%	-	-
Horiz. %	76.15%	27.52%	13.76%	27.52%	22.02%	41.28%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	30/08/10	20/08/09	29/08/08	29/08/07	30/08/06	30/08/05	30/08/04	-
Price	0.10	0.09	0.12	0.17	0.17	0.22	0.45	-
P/RPS	1.28	0.65	0.35	0.39	0.29	0.46	237.51	-58.11%
YoY %	96.92%	85.71%	-10.26%	34.48%	-36.96%	-99.81%	-	-
Horiz. %	0.54%	0.27%	0.15%	0.16%	0.12%	0.19%	100.00%	-
P/EPS	-0.40	-4.64	-0.77	-1.23	-1.79	-3.67	135.99	-
YoY %	91.38%	-502.60%	37.40%	31.28%	51.23%	-102.70%	-	-
Horiz. %	-0.29%	-3.41%	-0.57%	-0.90%	-1.32%	-2.70%	100.00%	-
EY	-253.03	-21.56	-130.15	-81.15	-55.81	-27.26	0.74	-
YoY %	-1,073.61%	83.43%	-60.38%	-45.40%	-104.73%	-3,783.78%	-	-
Horiz. %	-34,193.24%	-2,913.51%	-17,587.84%	-10,966.22%	-7,541.89%	-3,683.78%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.83	0.30	0.23	0.23	0.21	0.40	0.98	-2.72%
YoY %	176.67%	30.43%	0.00%	9.52%	-47.50%	-59.18%	-	-
Horiz. %	84.69%	30.61%	23.47%	23.47%	21.43%	40.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos