[PENSONI] QoQ Cumulative Quarter Result on 31-May-2012 [#4]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
27-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- -573.67%
YoY- -417.91%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 262,898 179,997 93,864 348,643 258,370 173,289 86,187 110.47%
PBT 5,476 5,342 3,471 -11,064 2,101 3,237 2,035 93.58%
Tax -43 -13 -4 77 -40 -35 7 -
NP 5,433 5,329 3,467 -10,987 2,061 3,202 2,042 92.12%
-
NP to SH 5,313 5,279 3,395 -10,615 2,241 3,382 2,024 90.40%
-
Tax Rate 0.79% 0.24% 0.12% - 1.90% 1.08% -0.34% -
Total Cost 257,465 174,668 90,397 359,630 256,309 170,087 84,145 110.90%
-
Net Worth 89,841 90,761 88,806 85,201 97,233 100,070 97,519 -5.32%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 89,841 90,761 88,806 85,201 97,233 100,070 97,519 -5.32%
NOSH 92,620 92,614 92,506 92,610 92,603 92,657 91,999 0.44%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 2.07% 2.96% 3.69% -3.15% 0.80% 1.85% 2.37% -
ROE 5.91% 5.82% 3.82% -12.46% 2.30% 3.38% 2.08% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 283.85 194.35 101.47 376.46 279.01 187.02 93.68 109.53%
EPS 5.74 5.70 3.67 -11.00 2.42 3.65 2.20 89.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.98 0.96 0.92 1.05 1.08 1.06 -5.74%
Adjusted Per Share Value based on latest NOSH - 92,609
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 167.03 114.36 59.64 221.51 164.16 110.10 54.76 110.46%
EPS 3.38 3.35 2.16 -6.74 1.42 2.15 1.29 90.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5708 0.5767 0.5642 0.5413 0.6178 0.6358 0.6196 -5.32%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.50 0.52 0.53 0.49 0.54 0.53 0.53 -
P/RPS 0.18 0.27 0.52 0.13 0.19 0.28 0.57 -53.65%
P/EPS 8.72 9.12 14.44 -4.27 22.31 14.52 24.09 -49.24%
EY 11.47 10.96 6.92 -23.39 4.48 6.89 4.15 97.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.55 0.53 0.51 0.49 0.50 2.65%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 23/04/13 22/01/13 25/10/12 27/07/12 27/04/12 19/01/12 28/10/11 -
Price 0.48 0.46 0.48 0.48 0.51 0.50 0.54 -
P/RPS 0.17 0.24 0.47 0.13 0.18 0.27 0.58 -55.90%
P/EPS 8.37 8.07 13.08 -4.19 21.07 13.70 24.55 -51.22%
EY 11.95 12.39 7.65 -23.88 4.75 7.30 4.07 105.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.50 0.52 0.49 0.46 0.51 -2.63%

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