[PENSONI] QoQ Quarter Result on 30-Nov-2009 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 765.57%
YoY- 63.26%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 78,490 92,670 73,301 72,551 65,254 67,148 62,549 16.29%
PBT 2,028 2,290 767 2,005 203 897 1,207 41.19%
Tax -5 -1,397 -346 -254 -100 -687 -490 -95.25%
NP 2,023 893 421 1,751 103 210 717 99.29%
-
NP to SH 2,065 858 442 1,835 212 113 853 80.00%
-
Tax Rate 0.25% 61.00% 45.11% 12.67% 49.26% 76.59% 40.60% -
Total Cost 76,467 91,777 72,880 70,800 65,151 66,938 61,832 15.16%
-
Net Worth 97,230 95,136 92,083 95,457 92,173 94,166 92,717 3.21%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - 1,177 - -
Div Payout % - - - - - 1,041.67% - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 97,230 95,136 92,083 95,457 92,173 94,166 92,717 3.21%
NOSH 92,600 92,365 92,083 92,676 92,173 94,166 92,717 -0.08%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 2.58% 0.96% 0.57% 2.41% 0.16% 0.31% 1.15% -
ROE 2.12% 0.90% 0.48% 1.92% 0.23% 0.12% 0.92% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 84.76 100.33 79.60 78.28 70.79 71.31 67.46 16.39%
EPS 2.23 0.93 0.48 1.98 0.23 0.12 0.92 80.15%
DPS 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
NAPS 1.05 1.03 1.00 1.03 1.00 1.00 1.00 3.29%
Adjusted Per Share Value based on latest NOSH - 92,676
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 49.87 58.88 46.57 46.10 41.46 42.66 39.74 16.29%
EPS 1.31 0.55 0.28 1.17 0.13 0.07 0.54 80.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.6178 0.6045 0.5851 0.6065 0.5856 0.5983 0.5891 3.21%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.44 0.41 0.42 0.48 0.49 0.30 0.31 -
P/RPS 0.52 0.41 0.53 0.61 0.69 0.42 0.46 8.49%
P/EPS 19.73 44.14 87.50 24.24 213.04 250.00 33.70 -29.94%
EY 5.07 2.27 1.14 4.13 0.47 0.40 2.97 42.69%
DY 0.00 0.00 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.42 0.40 0.42 0.47 0.49 0.30 0.31 22.37%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 28/10/10 26/07/10 22/04/10 26/01/10 27/10/09 28/07/09 28/04/09 -
Price 0.48 0.46 0.43 0.59 0.40 0.41 0.36 -
P/RPS 0.57 0.46 0.54 0.75 0.57 0.57 0.53 4.95%
P/EPS 21.52 49.52 89.58 29.80 173.91 341.67 39.13 -32.80%
EY 4.65 2.02 1.12 3.36 0.58 0.29 2.56 48.70%
DY 0.00 0.00 0.00 0.00 0.00 3.05 0.00 -
P/NAPS 0.46 0.45 0.43 0.57 0.40 0.41 0.36 17.69%

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