[PESONA] YoY TTM 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- 72.6%
YoY- 95.63%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 275,646 18,318 15,759 19,840 30,146 43,147 51,054 29.61%
PBT 14,548 20,762 -51,203 -2,252 -18,857 -17,828 -14,834 -
Tax -4,965 577 -217 1,414 -312 -357 1,075 -
NP 9,583 21,339 -51,420 -838 -19,169 -18,185 -13,759 -
-
NP to SH 9,583 21,339 -51,420 -838 -19,169 -18,185 -13,759 -
-
Tax Rate 34.13% -2.78% - - - - - -
Total Cost 266,063 -3,021 67,179 20,678 49,315 61,332 64,813 24.26%
-
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 4,692 - - - - - - -
Div Payout % 48.96% - - - - - - -
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 3.48% 116.49% -326.29% -4.22% -63.59% -42.15% -26.95% -
ROE 14.18% 535.02% 0.00% -1.77% -38.70% -25.42% -14.88% -
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 59.12 9.19 7.85 10.91 27.39 39.20 46.37 3.80%
EPS 2.06 10.70 -25.61 -0.46 -17.42 -16.52 -12.50 -
DPS 1.01 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 39.66 2.64 2.27 2.85 4.34 6.21 7.35 29.59%
EPS 1.38 3.07 -7.40 -0.12 -2.76 -2.62 -1.98 -
DPS 0.68 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 0.49 1.09 1.78 1.56 0.22 0.38 0.43 2.02%
P/EPS 14.11 0.93 -0.55 -36.90 -0.34 -0.91 -1.60 -
EY 7.09 107.00 -182.95 -2.71 -290.28 -110.15 -62.48 -
DY 3.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 5.00 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 0.77 0.76 0.76 2.38 0.22 0.31 0.56 5.02%
P/EPS 22.14 0.65 -0.23 -56.43 -0.34 -0.73 -2.08 -
EY 4.52 152.86 -426.89 -1.77 -290.28 -137.68 -48.06 -
DY 2.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 3.50 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