[PENSONI] QoQ Annualized Quarter Result on 31-May-2013 [#4]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- -48.8%
YoY- 134.17%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 378,765 378,898 411,596 356,024 350,530 359,994 375,456 0.58%
PBT 6,069 5,488 15,668 3,943 7,301 10,684 13,884 -42.48%
Tax -48 -8 12 -381 -57 -26 -16 108.42%
NP 6,021 5,480 15,680 3,562 7,244 10,658 13,868 -42.75%
-
NP to SH 6,016 5,440 15,544 3,627 7,084 10,558 13,580 -41.97%
-
Tax Rate 0.79% 0.15% -0.08% 9.66% 0.78% 0.24% 0.12% -
Total Cost 372,744 373,418 395,916 352,462 343,286 349,336 361,588 2.05%
-
Net Worth 97,251 90,767 0 87,988 89,841 90,761 88,806 6.26%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 97,251 90,767 0 87,988 89,841 90,761 88,806 6.26%
NOSH 129,668 129,668 92,620 92,620 92,620 92,614 92,506 25.32%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 1.59% 1.45% 3.81% 1.00% 2.07% 2.96% 3.69% -
ROE 6.19% 5.99% 0.00% 4.12% 7.89% 11.63% 15.29% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 292.10 292.21 444.39 384.39 378.46 388.70 405.87 -19.73%
EPS 4.64 4.20 12.00 2.80 7.65 11.40 14.68 -53.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.70 0.00 0.95 0.97 0.98 0.96 -15.21%
Adjusted Per Share Value based on latest NOSH - 92,620
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 240.65 240.74 261.51 226.20 222.71 228.73 238.55 0.58%
EPS 3.82 3.46 9.88 2.30 4.50 6.71 8.63 -42.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6179 0.5767 0.00 0.559 0.5708 0.5767 0.5642 6.26%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.44 0.56 0.67 0.52 0.50 0.52 0.53 -
P/RPS 0.15 0.19 0.15 0.14 0.13 0.13 0.13 10.03%
P/EPS 9.48 13.35 3.99 13.28 6.54 4.56 3.61 90.67%
EY 10.54 7.49 25.05 7.53 15.30 21.92 27.70 -47.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.80 0.00 0.55 0.52 0.53 0.55 4.80%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 29/04/14 24/01/14 29/10/13 31/07/13 23/04/13 22/01/13 25/10/12 -
Price 0.47 0.46 0.785 0.655 0.48 0.46 0.48 -
P/RPS 0.16 0.16 0.18 0.17 0.13 0.12 0.12 21.20%
P/EPS 10.13 10.96 4.68 16.73 6.28 4.04 3.27 112.94%
EY 9.87 9.12 21.38 5.98 15.93 24.78 30.58 -53.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.00 0.69 0.49 0.47 0.50 16.70%

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