[PENSONI] QoQ Quarter Result on 31-Aug-2012 [#1]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
25-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 126.41%
YoY- 67.74%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 93,126 82,901 86,133 93,864 90,273 85,081 87,102 4.55%
PBT -1,553 134 1,871 3,471 -13,165 -1,136 851 -
Tax -338 -30 -9 -4 117 -5 -42 301.07%
NP -1,891 104 1,862 3,467 -13,048 -1,141 809 -
-
NP to SH -1,958 34 1,884 3,395 -12,856 -1,141 971 -
-
Tax Rate - 22.39% 0.48% 0.12% - - 4.94% -
Total Cost 95,017 82,797 84,271 90,397 103,321 86,222 86,293 6.62%
-
Net Worth 87,988 89,841 90,951 88,806 86,126 97,402 99,874 -8.09%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 87,988 89,841 90,951 88,806 86,126 97,402 99,874 -8.09%
NOSH 92,620 92,620 92,807 92,506 92,609 92,764 92,476 0.10%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin -2.03% 0.13% 2.16% 3.69% -14.45% -1.34% 0.93% -
ROE -2.23% 0.04% 2.07% 3.82% -14.93% -1.17% 0.97% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 100.55 89.51 92.81 101.47 97.48 91.72 94.19 4.44%
EPS -1.51 0.04 2.03 3.67 -14.00 -1.23 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.97 0.98 0.96 0.93 1.05 1.08 -8.18%
Adjusted Per Share Value based on latest NOSH - 92,506
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 59.17 52.67 54.73 59.64 57.36 54.06 55.34 4.55%
EPS -1.24 0.02 1.20 2.16 -8.17 -0.72 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.559 0.5708 0.5779 0.5642 0.5472 0.6189 0.6346 -8.10%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.52 0.50 0.52 0.53 0.49 0.54 0.53 -
P/RPS 0.52 0.56 0.56 0.52 0.50 0.59 0.56 -4.81%
P/EPS -24.60 1,362.06 25.62 14.44 -3.53 -43.90 50.48 -
EY -4.07 0.07 3.90 6.92 -28.33 -2.28 1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.53 0.55 0.53 0.51 0.49 7.99%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/07/13 23/04/13 22/01/13 25/10/12 27/07/12 27/04/12 19/01/12 -
Price 0.655 0.48 0.46 0.48 0.48 0.51 0.50 -
P/RPS 0.65 0.54 0.50 0.47 0.49 0.56 0.53 14.56%
P/EPS -30.98 1,307.58 22.66 13.08 -3.46 -41.46 47.62 -
EY -3.23 0.08 4.41 7.65 -28.92 -2.41 2.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.49 0.47 0.50 0.52 0.49 0.46 31.00%

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