[PESONA] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 152.46%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 11,023 14,599 19,576 19,311 9,718 10,799 12,958 -10.24%
PBT -10,532 -1,304 -645 1,597 -515 -1,610 -1,737 233.61%
Tax 1,565 -218 -474 -418 982 -32 -548 -
NP -8,967 -1,522 -1,119 1,179 467 -1,642 -2,285 149.41%
-
NP to SH -8,967 -1,522 -1,119 1,179 467 -1,642 -2,285 149.41%
-
Tax Rate - - - 26.17% - - - -
Total Cost 19,990 16,121 20,695 18,132 9,251 12,441 15,243 19.87%
-
Net Worth 88,036 76,263 60,936 61,545 53,802 32,881 34,092 88.54%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 88,036 76,263 60,936 61,545 53,802 32,881 34,092 88.54%
NOSH 109,922 108,714 108,640 108,165 97,291 83,350 83,090 20.57%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -81.35% -10.43% -5.72% 6.11% 4.81% -15.21% -17.63% -
ROE -10.19% -2.00% -1.84% 1.92% 0.87% -4.99% -6.70% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.03 13.43 18.02 17.85 9.99 12.96 15.59 -25.53%
EPS -8.15 -1.40 -1.03 1.09 0.48 -1.97 -2.75 106.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8009 0.7015 0.5609 0.569 0.553 0.3945 0.4103 56.38%
Adjusted Per Share Value based on latest NOSH - 108,165
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.59 2.10 2.82 2.78 1.40 1.55 1.86 -9.95%
EPS -1.29 -0.22 -0.16 0.17 0.07 -0.24 -0.33 148.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1267 0.1097 0.0877 0.0886 0.0774 0.0473 0.0491 88.45%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.19 0.31 0.16 0.19 0.25 0.40 0.40 -
P/RPS 1.89 2.31 0.89 1.06 2.50 3.09 2.56 -18.35%
P/EPS -2.33 -22.14 -15.53 17.43 52.08 -20.30 -14.55 -70.60%
EY -42.93 -4.52 -6.44 5.74 1.92 -4.92 -6.87 240.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.44 0.29 0.33 0.45 1.01 0.97 -60.68%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 14/06/06 28/02/06 28/11/05 30/08/05 27/05/05 25/02/05 -
Price 0.17 0.15 0.65 0.17 0.22 0.25 0.45 -
P/RPS 1.70 1.12 3.61 0.95 2.20 1.93 2.89 -29.86%
P/EPS -2.08 -10.71 -63.11 15.60 45.83 -12.69 -16.36 -74.81%
EY -47.99 -9.33 -1.58 6.41 2.18 -7.88 -6.11 296.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 1.16 0.30 0.40 0.63 1.10 -66.94%

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