[PESONA] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 56.25%
YoY- 84.57%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 63,204 49,081 5,198 3,442 9,692 13,221 74,788 -3.01%
PBT -867 -3,755 28,918 -7,236 -46,594 -8,388 -54,104 -52.82%
Tax -128 -683 42 42 -28 16,375 54,104 -
NP -995 -4,438 28,960 -7,194 -46,622 7,987 0 -
-
NP to SH -995 -4,438 28,960 -7,194 -46,622 -8,526 -55,233 -51.81%
-
Tax Rate - - -0.15% - - - - -
Total Cost 64,199 53,519 -23,762 10,636 56,314 5,234 74,788 -2.73%
-
Net Worth 76,263 32,881 0 -205,104 -164,899 -118,208 -110,356 -
Dividend
31/03/06 31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 76,263 32,881 0 -205,104 -164,899 -118,208 -110,356 -
NOSH 108,714 83,350 1,324,322 39,527 39,544 39,534 39,554 20.17%
Ratio Analysis
31/03/06 31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -1.57% -9.04% 557.14% -209.01% -481.04% 60.41% 0.00% -
ROE -1.30% -13.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 58.14 58.89 0.39 8.71 24.51 33.44 189.08 -19.29%
EPS -0.92 -5.32 2.19 -18.20 -117.90 -21.57 -139.64 -59.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7015 0.3945 0.00 -5.1889 -4.17 -2.99 -2.79 -
Adjusted Per Share Value based on latest NOSH - 39,527
31/03/06 31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 9.09 7.06 0.75 0.50 1.39 1.90 10.76 -3.01%
EPS -0.14 -0.64 4.17 -1.04 -6.71 -1.23 -7.95 -52.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1097 0.0473 0.00 -0.2951 -0.2373 -0.1701 -0.1588 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 31/03/06 31/03/05 31/03/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.31 0.40 0.12 0.12 0.12 0.25 0.62 -
P/RPS 0.53 0.68 30.57 1.38 0.49 0.75 0.33 8.99%
P/EPS -33.87 -7.51 5.49 -0.66 -0.10 -1.16 -0.44 120.23%
EY -2.95 -13.31 18.22 -151.67 -982.49 -86.26 -225.22 -54.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.01 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 14/06/06 27/05/05 - - 29/11/02 30/11/01 30/11/00 -
Price 0.15 0.25 0.00 0.00 0.12 0.35 0.56 -
P/RPS 0.26 0.42 0.00 0.00 0.49 1.05 0.30 -2.56%
P/EPS -16.39 -4.70 0.00 0.00 -0.10 -1.62 -0.40 96.38%
EY -6.10 -21.30 0.00 0.00 -982.49 -61.62 -249.35 -49.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.63 0.00 0.00 0.00 0.00 0.00 -

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
Post a Comment