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

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
27-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -91.12%
YoY- 278.57%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 303,776 211,106 137,805 65,254 276,528 209,380 146,831 62.43%
PBT 5,265 2,975 2,208 203 3,617 2,720 1,513 129.81%
Tax -2,097 -700 -354 -100 -1,366 -679 -189 398.18%
NP 3,168 2,275 1,854 103 2,251 2,041 1,324 78.99%
-
NP to SH 3,347 2,489 2,047 212 2,388 2,275 1,422 77.03%
-
Tax Rate 39.83% 23.53% 16.03% 49.26% 37.77% 24.96% 12.49% -
Total Cost 300,608 208,831 135,951 65,151 274,277 207,339 145,507 62.28%
-
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% 2.69% 2.15% 0.23% 2.58% 2.46% 1.52% -
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 327.55 228.15 148.78 70.79 298.76 226.41 159.02 61.96%
EPS 3.61 2.69 2.21 0.23 2.58 2.46 1.54 76.55%
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 193.01 134.13 87.56 41.46 175.69 133.03 93.29 62.43%
EPS 2.13 1.58 1.30 0.13 1.52 1.45 0.90 77.68%
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 0.18 0.32 0.69 0.10 0.14 0.21 -27.38%
P/EPS 11.36 15.61 21.72 213.04 11.63 12.60 22.08 -35.81%
EY 8.80 6.40 4.60 0.47 8.60 7.94 4.53 55.75%
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 0.19 0.40 0.57 0.14 0.16 0.23 -28.19%
P/EPS 12.75 15.99 26.70 173.91 15.89 14.63 24.03 -34.48%
EY 7.85 6.26 3.75 0.58 6.29 6.83 4.16 52.76%
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