[PESONA] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -50.83%
YoY- -406.02%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 41,722 42,440 47,673 48,985 50,864 52,472 64,510 -25.15%
PBT -12,014 -11,368 -14,819 -9,609 -5,996 -3,996 -10,884 6.78%
Tax -548 -548 -355 -254 -544 -540 455 -
NP -12,562 -11,916 -15,174 -9,864 -6,540 -4,536 -10,429 13.16%
-
NP to SH -12,562 -11,916 -15,174 -9,864 -6,540 -4,536 -10,429 13.16%
-
Tax Rate - - - - - - - -
Total Cost 54,284 54,356 62,847 58,849 57,404 57,008 74,939 -19.29%
-
Net Worth 71,499 74,749 81,367 87,940 92,484 94,496 94,807 -17.10%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 71,499 74,749 81,367 87,940 92,484 94,496 94,807 -17.10%
NOSH 109,999 109,926 109,956 109,925 110,101 110,097 108,974 0.62%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -30.11% -28.08% -31.83% -20.14% -12.86% -8.64% -16.17% -
ROE -17.57% -15.94% -18.65% -11.22% -7.07% -4.80% -11.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 37.93 38.61 43.36 44.56 46.20 47.66 59.20 -25.61%
EPS -11.42 -10.84 -13.80 -8.97 -5.94 -4.12 -9.57 12.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.68 0.74 0.80 0.84 0.8583 0.87 -17.61%
Adjusted Per Share Value based on latest NOSH - 110,080
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.00 6.11 6.86 7.05 7.32 7.55 9.28 -25.16%
EPS -1.81 -1.71 -2.18 -1.42 -0.94 -0.65 -1.50 13.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1029 0.1076 0.1171 0.1265 0.1331 0.136 0.1364 -17.08%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.15 0.17 0.22 0.22 0.20 0.14 0.19 -
P/RPS 0.40 0.44 0.51 0.49 0.43 0.29 0.32 15.99%
P/EPS -1.31 -1.57 -1.59 -2.45 -3.37 -3.40 -1.99 -24.26%
EY -76.13 -63.76 -62.73 -40.79 -29.70 -29.43 -50.37 31.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.30 0.28 0.24 0.16 0.22 2.99%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 30/11/07 29/08/07 28/05/07 23/02/07 22/11/06 30/08/06 -
Price 0.12 0.16 0.17 0.17 0.26 0.19 0.17 -
P/RPS 0.32 0.41 0.39 0.38 0.56 0.40 0.29 6.76%
P/EPS -1.05 -1.48 -1.23 -1.89 -4.38 -4.61 -1.78 -29.59%
EY -95.17 -67.75 -81.18 -52.78 -22.85 -21.68 -56.30 41.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.24 0.23 0.21 0.31 0.22 0.20 -6.76%

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