[PESONA] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 185.85%
YoY- 143.69%
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 4,057 3,414 3,048 58,591 64,550 63,654 86,976 -87.01%
PBT -7,568 -27,326 -30,364 -25,274 -29,602 -24,692 -28,764 -58.90%
Tax 0 27,326 30,364 50,683 29,602 24,692 28,764 -
NP -7,568 0 0 25,409 0 0 0 -
-
NP to SH -7,568 -27,324 -30,360 25,409 -29,597 -24,696 -28,772 -58.91%
-
Tax Rate - - - - - - - -
Total Cost 11,625 3,414 3,048 33,182 64,550 63,654 86,976 -73.82%
-
Net Worth -117,855 -126,353 -120,634 -112,625 -110,396 -98,942 -93,039 17.05%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth -117,855 -126,353 -120,634 -112,625 -110,396 -98,942 -93,039 17.05%
NOSH 39,416 39,485 39,552 39,517 39,568 39,576 39,092 0.55%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin -186.53% 0.00% 0.00% 43.37% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 10.29 8.65 7.71 148.26 163.14 160.84 222.49 -87.09%
EPS -19.15 -69.20 -80.40 -64.30 -74.80 -62.40 -73.60 -59.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.99 -3.20 -3.05 -2.85 -2.79 -2.50 -2.38 16.41%
Adjusted Per Share Value based on latest NOSH - 39,654
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 0.58 0.49 0.44 8.39 9.24 9.11 12.45 -87.02%
EPS -1.08 -3.91 -4.35 3.64 -4.24 -3.54 -4.12 -59.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1687 -0.1809 -0.1727 -0.1613 -0.1581 -0.1417 -0.1332 17.04%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.25 0.21 0.20 0.42 0.62 1.00 1.68 -
P/RPS 2.43 2.43 2.60 0.28 0.38 0.62 0.76 116.88%
P/EPS -1.30 -0.30 -0.26 0.65 -0.83 -1.60 -2.28 -31.21%
EY -76.80 -329.52 -383.80 153.09 -120.65 -62.40 -43.81 45.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 30/11/01 28/08/01 30/05/01 28/02/01 30/11/00 25/08/00 29/05/00 -
Price 0.35 0.32 0.19 0.31 0.56 0.81 1.37 -
P/RPS 3.40 3.70 2.47 0.21 0.34 0.50 0.62 210.65%
P/EPS -1.82 -0.46 -0.25 0.48 -0.75 -1.30 -1.86 -1.43%
EY -54.86 -216.25 -404.00 207.41 -133.57 -77.04 -53.72 1.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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