[PENSONI] QoQ Annualized Quarter Result on 31-Aug-2009 [#1]

Announcement Date
27-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -64.49%
YoY- 278.57%
Quarter Report
View:
Show?
Annualized Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 303,776 281,474 275,610 261,016 276,528 279,173 293,662 2.28%
PBT 5,265 3,966 4,416 812 3,617 3,626 3,026 44.71%
Tax -2,097 -933 -708 -400 -1,366 -905 -378 213.70%
NP 3,168 3,033 3,708 412 2,251 2,721 2,648 12.70%
-
NP to SH 3,347 3,318 4,094 848 2,388 3,033 2,844 11.47%
-
Tax Rate 39.83% 23.52% 16.03% 49.26% 37.77% 24.96% 12.49% -
Total Cost 300,608 278,441 271,902 260,604 274,277 276,452 291,014 2.18%
-
Net Worth 95,524 92,527 95,403 92,173 92,558 92,479 93,261 1.61%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - 1,156 - - -
Div Payout % - - - - 48.45% - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 95,524 92,527 95,403 92,173 92,558 92,479 93,261 1.61%
NOSH 92,742 92,527 92,624 92,173 92,558 92,479 92,337 0.29%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 1.04% 1.08% 1.35% 0.16% 0.81% 0.97% 0.90% -
ROE 3.50% 3.59% 4.29% 0.92% 2.58% 3.28% 3.05% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 327.55 304.21 297.56 283.18 298.76 301.88 318.03 1.98%
EPS 3.61 3.59 4.42 0.92 2.58 3.28 3.08 11.17%
DPS 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 1.03 1.00 1.03 1.00 1.00 1.00 1.01 1.31%
Adjusted Per Share Value based on latest NOSH - 92,173
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 193.01 178.84 175.11 165.84 175.69 177.38 186.58 2.28%
EPS 2.13 2.11 2.60 0.54 1.52 1.93 1.81 11.47%
DPS 0.00 0.00 0.00 0.00 0.74 0.00 0.00 -
NAPS 0.6069 0.5879 0.6062 0.5856 0.5881 0.5876 0.5925 1.61%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.41 0.42 0.48 0.49 0.30 0.31 0.34 -
P/RPS 0.13 0.14 0.16 0.17 0.10 0.10 0.11 11.79%
P/EPS 11.36 11.71 10.86 53.26 11.63 9.45 11.04 1.92%
EY 8.80 8.54 9.21 1.88 8.60 10.58 9.06 -1.92%
DY 0.00 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.40 0.42 0.47 0.49 0.30 0.31 0.34 11.45%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 26/07/10 22/04/10 26/01/10 27/10/09 28/07/09 28/04/09 21/01/09 -
Price 0.46 0.43 0.59 0.40 0.41 0.36 0.37 -
P/RPS 0.14 0.14 0.20 0.14 0.14 0.12 0.12 10.83%
P/EPS 12.75 11.99 13.35 43.48 15.89 10.98 12.01 4.07%
EY 7.85 8.34 7.49 2.30 6.29 9.11 8.32 -3.80%
DY 0.00 0.00 0.00 0.00 3.05 0.00 0.00 -
P/NAPS 0.45 0.43 0.57 0.40 0.41 0.36 0.37 13.95%

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