[PESONA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -94.91%
YoY- 101.29%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 13,118 64,510 53,487 38,888 19,311 46,348 36,631 -49.53%
PBT -999 -10,884 -352 952 1,597 -6,116 -5,601 -68.28%
Tax -135 455 -1,110 -892 -418 281 -700 -66.58%
NP -1,134 -10,429 -1,462 60 1,179 -5,835 -6,301 -68.09%
-
NP to SH -1,134 -10,429 -1,462 60 1,179 -5,835 -6,301 -68.09%
-
Tax Rate - - - 93.70% 26.17% - - -
Total Cost 14,252 74,939 54,949 38,828 18,132 52,183 42,932 -52.02%
-
Net Worth 94,496 94,807 75,969 56,089 61,545 47,874 32,793 102.36%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 94,496 94,807 75,969 56,089 61,545 47,874 32,793 102.36%
NOSH 110,097 108,974 108,296 100,000 108,165 86,572 83,126 20.58%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -8.64% -16.17% -2.73% 0.15% 6.11% -12.59% -17.20% -
ROE -1.20% -11.00% -1.92% 0.11% 1.92% -12.19% -19.21% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.91 59.20 49.39 38.89 17.85 53.54 44.07 -58.16%
EPS -1.03 -9.57 -1.35 0.06 1.09 -6.74 -7.58 -73.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8583 0.87 0.7015 0.5609 0.569 0.553 0.3945 67.82%
Adjusted Per Share Value based on latest NOSH - 108,640
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.89 9.28 7.70 5.60 2.78 6.67 5.27 -49.49%
EPS -0.16 -1.50 -0.21 0.01 0.17 -0.84 -0.91 -68.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.136 0.1364 0.1093 0.0807 0.0886 0.0689 0.0472 102.35%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.14 0.19 0.31 0.16 0.19 0.25 0.40 -
P/RPS 1.17 0.32 0.63 0.41 1.06 0.47 0.91 18.22%
P/EPS -13.59 -1.99 -22.96 266.67 17.43 -3.71 -5.28 87.70%
EY -7.36 -50.37 -4.35 0.38 5.74 -26.96 -18.95 -46.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.22 0.44 0.29 0.33 0.45 1.01 -70.68%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 30/08/06 14/06/06 28/02/06 28/11/05 30/08/05 27/05/05 -
Price 0.19 0.17 0.15 0.65 0.17 0.22 0.25 -
P/RPS 1.59 0.29 0.30 1.67 0.95 0.41 0.57 98.03%
P/EPS -18.45 -1.78 -11.11 1,083.33 15.60 -3.26 -3.30 214.67%
EY -5.42 -56.30 -9.00 0.09 6.41 -30.64 -30.32 -68.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.21 1.16 0.30 0.40 0.63 -50.37%

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