[PESONA] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 10.67%
YoY- -29.86%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 16,376 16,256 24,887 26,642 26,470 33,020 37,772 -42.62%
PBT -12,612 -11,236 -3,931 -14,210 -15,970 -10,104 -16,879 -17.61%
Tax 1,320 2,180 469 -565 -570 -568 -301 -
NP -11,292 -9,056 -3,462 -14,776 -16,540 -10,672 -17,180 -24.34%
-
NP to SH -11,292 -9,056 -3,462 -14,776 -16,540 -10,672 -17,180 -24.34%
-
Tax Rate - - - - - - - -
Total Cost 27,668 25,312 28,349 41,418 43,010 43,692 54,952 -36.63%
-
Net Worth 47,353 51,122 38,324 44,372 49,488 54,897 57,193 -11.79%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 47,353 51,122 38,324 44,372 49,488 54,897 57,193 -11.79%
NOSH 182,129 182,580 127,749 110,930 109,973 109,794 109,987 39.83%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -68.95% -55.71% -13.91% -55.46% -62.49% -32.32% -45.48% -
ROE -23.85% -17.71% -9.03% -33.30% -33.42% -19.44% -30.04% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.99 8.90 19.48 24.02 24.07 30.07 34.34 -58.97%
EPS -6.20 -4.96 -2.71 -13.32 -15.04 -9.72 -15.62 -45.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.28 0.30 0.40 0.45 0.50 0.52 -36.92%
Adjusted Per Share Value based on latest NOSH - 112,931
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.34 2.33 3.56 3.81 3.79 4.73 5.41 -42.71%
EPS -1.62 -1.30 -0.50 -2.12 -2.37 -1.53 -2.46 -24.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0678 0.0732 0.0549 0.0635 0.0709 0.0786 0.0819 -11.80%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.17 0.09 0.09 0.12 0.06 0.08 0.08 -
P/RPS 1.89 1.01 0.46 0.50 0.25 0.27 0.23 305.65%
P/EPS -2.74 -1.81 -3.32 -0.90 -0.40 -0.82 -0.51 205.81%
EY -36.47 -55.11 -30.11 -111.00 -250.67 -121.50 -195.25 -67.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.32 0.30 0.30 0.13 0.16 0.15 165.08%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 12/02/10 25/11/09 20/08/09 22/05/09 26/02/09 28/11/08 29/08/08 -
Price 0.26 0.11 0.09 0.10 0.06 0.08 0.12 -
P/RPS 2.89 1.24 0.46 0.42 0.25 0.27 0.35 306.95%
P/EPS -4.19 -2.22 -3.32 -0.75 -0.40 -0.82 -0.77 208.41%
EY -23.85 -45.09 -30.11 -133.20 -250.67 -121.50 -130.17 -67.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.39 0.30 0.25 0.13 0.16 0.23 165.67%

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