[PESONA] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 6.45%
YoY- 186.55%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 138,682 155,382 113,010 108,340 70,340 90,525 112,353 15.02%
PBT 3,441 4,346 4,433 2,138 -2,571 -3,044 239 488.95%
Tax -638 -546 -889 104 93 351 -10 1484.62%
NP 2,803 3,800 3,544 2,242 -2,478 -2,693 229 428.70%
-
NP to SH 2,071 3,101 2,913 1,421 -3,329 -3,583 -635 -
-
Tax Rate 18.54% 12.56% 20.05% -4.86% - - 4.18% -
Total Cost 135,879 151,582 109,466 106,098 72,818 93,218 112,124 13.62%
-
Net Worth 156,858 15,477,353 151,646 148,796 147,337 150,673 154,287 1.10%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 156,858 15,477,353 151,646 148,796 147,337 150,673 154,287 1.10%
NOSH 694,986 694,986 694,986 694,986 694,986 694,986 694,986 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 2.02% 2.45% 3.14% 2.07% -3.52% -2.97% 0.20% -
ROE 1.32% 0.02% 1.92% 0.95% -2.26% -2.38% -0.41% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.95 22.36 16.26 15.59 10.12 13.03 16.17 14.98%
EPS 0.30 0.45 0.42 0.21 -0.48 -0.52 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2257 22.27 0.2182 0.2141 0.212 0.2168 0.222 1.10%
Adjusted Per Share Value based on latest NOSH - 694,986
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.95 22.36 16.26 15.59 10.12 13.03 16.17 14.98%
EPS 0.30 0.45 0.42 0.21 -0.48 -0.52 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2257 22.27 0.2182 0.2141 0.212 0.2168 0.222 1.10%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.18 0.175 0.165 0.255 0.23 0.19 0.20 -
P/RPS 0.90 0.78 1.01 1.64 2.27 1.46 1.24 -19.18%
P/EPS 60.40 39.22 39.37 124.72 -48.02 -36.85 -218.89 -
EY 1.66 2.55 2.54 0.80 -2.08 -2.71 -0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.01 0.76 1.19 1.08 0.88 0.90 -7.53%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 30/08/23 30/05/23 28/02/23 30/11/22 29/08/22 -
Price 0.175 0.175 0.19 0.18 0.235 0.21 0.205 -
P/RPS 0.88 0.78 1.17 1.15 2.32 1.61 1.27 -21.64%
P/EPS 58.73 39.22 45.33 88.03 -49.06 -40.73 -224.37 -
EY 1.70 2.55 2.21 1.14 -2.04 -2.45 -0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.01 0.87 0.84 1.11 0.97 0.92 -10.39%

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