[PESONA] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 84.47%
YoY- 10.44%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 24,887 19,982 13,235 8,255 37,772 29,521 20,861 12.49%
PBT -3,931 -10,658 -7,985 -2,526 -16,879 -8,124 -6,007 -24.64%
Tax 469 -424 -285 -142 -301 -410 -274 -
NP -3,462 -11,082 -8,270 -2,668 -17,180 -8,534 -6,281 -32.79%
-
NP to SH -3,462 -11,082 -8,270 -2,668 -17,180 -8,534 -6,281 -32.79%
-
Tax Rate - - - - - - - -
Total Cost 28,349 31,064 21,505 10,923 54,952 38,055 27,142 2.94%
-
Net Worth 38,324 44,372 49,488 54,897 57,193 68,184 71,499 -34.03%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 38,324 44,372 49,488 54,897 57,193 68,184 71,499 -34.03%
NOSH 127,749 110,930 109,973 109,794 109,987 109,974 109,999 10.49%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -13.91% -55.46% -62.49% -32.32% -45.48% -28.91% -30.11% -
ROE -9.03% -24.98% -16.71% -4.86% -30.04% -12.52% -8.78% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 19.48 18.01 12.03 7.52 34.34 26.84 18.96 1.82%
EPS -2.71 -9.99 -7.52 -2.43 -15.62 -7.76 -5.71 -39.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.40 0.45 0.50 0.52 0.62 0.65 -40.30%
Adjusted Per Share Value based on latest NOSH - 109,794
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.56 2.86 1.90 1.18 5.41 4.23 2.99 12.34%
EPS -0.50 -1.59 -1.18 -0.38 -2.46 -1.22 -0.90 -32.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0549 0.0635 0.0709 0.0786 0.0819 0.0976 0.1024 -34.02%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.09 0.12 0.06 0.08 0.08 0.14 0.15 -
P/RPS 0.46 0.67 0.50 1.06 0.23 0.52 0.79 -30.29%
P/EPS -3.32 -1.20 -0.80 -3.29 -0.51 -1.80 -2.63 16.81%
EY -30.11 -83.25 -125.33 -30.38 -195.25 -55.43 -38.07 -14.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.13 0.16 0.15 0.23 0.23 19.39%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 22/05/09 26/02/09 28/11/08 29/08/08 26/05/08 26/02/08 -
Price 0.09 0.10 0.06 0.08 0.12 0.10 0.12 -
P/RPS 0.46 0.56 0.50 1.06 0.35 0.37 0.63 -18.92%
P/EPS -3.32 -1.00 -0.80 -3.29 -0.77 -1.29 -2.10 35.74%
EY -30.11 -99.90 -125.33 -30.38 -130.17 -77.60 -47.58 -26.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.13 0.16 0.23 0.16 0.18 40.61%

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