[PESONA] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
22-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 98.63%
YoY- 89.48%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 46,348 36,631 25,831 12,873 14,064 1,902 10,678 166.32%
PBT -6,116 -5,601 -3,991 -2,254 -174,308 -176,087 -29,304 -64.84%
Tax 281 -700 -668 -120 589 0 42 255.47%
NP -5,835 -6,301 -4,659 -2,374 -173,719 -176,087 -29,262 -65.90%
-
NP to SH -5,835 -6,301 -4,659 -2,374 -173,719 -176,087 -29,262 -65.90%
-
Tax Rate - - - - - - - -
Total Cost 52,183 42,932 30,490 15,247 187,783 177,989 39,940 19.53%
-
Net Worth 47,874 32,793 34,135 3,432,012 1,440,964 -65,991 -211,854 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 47,874 32,793 34,135 3,432,012 1,440,964 -65,991 -211,854 -
NOSH 86,572 83,126 83,196 7,913,333 3,144,837 657,286 395 3547.09%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -12.59% -17.20% -18.04% -18.44% -1,235.20% -9,257.99% -274.04% -
ROE -12.19% -19.21% -13.65% -0.07% -12.06% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 53.54 44.07 31.05 0.16 0.45 0.29 2,700.60 -92.69%
EPS -6.74 -7.58 -5.60 -0.03 -552.19 -26.79 -7,400.71 -99.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.553 0.3945 0.4103 0.4337 0.4582 -0.1004 -535.8069 -
Adjusted Per Share Value based on latest NOSH - 7,913,333
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.67 5.27 3.72 1.85 2.02 0.27 1.54 165.94%
EPS -0.84 -0.91 -0.67 -0.34 -25.00 -25.34 -4.21 -65.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.0472 0.0491 4.9382 2.0734 -0.095 -0.3048 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.25 0.40 0.40 0.40 0.50 0.12 0.12 -
P/RPS 0.47 0.91 1.29 245.89 111.80 41.47 0.00 -
P/EPS -3.71 -5.28 -7.14 -1,333.33 -9.05 -0.45 0.00 -
EY -26.96 -18.95 -14.00 -0.07 -11.05 -223.25 -61,672.66 -99.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 1.01 0.97 0.92 1.09 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 25/02/05 22/12/04 30/08/04 28/05/04 24/02/04 -
Price 0.22 0.25 0.45 0.41 0.45 0.56 0.12 -
P/RPS 0.41 0.57 1.45 252.04 100.62 193.52 0.00 -
P/EPS -3.26 -3.30 -8.04 -1,366.67 -8.15 -2.09 0.00 -
EY -30.64 -30.32 -12.44 -0.07 -12.28 -47.84 -61,672.66 -99.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.63 1.10 0.95 0.98 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