[PESONA] QoQ TTM Result on 03-Sep-2003 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
03-Sep-2003 [#1]
Profit Trend
QoQ- 47.29%
YoY- 27.08%
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 03/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 5,198 3,442 3,442 950 6,015 8,724 9,851 -40.05%
PBT 28,918 -7,236 -7,236 -16,385 -31,135 -38,184 -43,338 -
Tax 42 42 42 -58 -58 -58 -58 -
NP 28,960 -7,194 -7,194 -16,443 -31,193 -38,242 -43,396 -
-
NP to SH 28,960 -7,194 -7,194 -16,443 -31,193 -38,242 -43,396 -
-
Tax Rate -0.15% - - - - - - -
Total Cost -23,762 10,636 10,636 17,393 37,208 46,966 53,247 -
-
Net Worth 0 181 -205,104 0 0 0 -182,576 -
Dividend
31/03/04 31/12/03 30/09/03 03/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 03/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 0 181 -205,104 0 0 0 -182,576 -
NOSH 1,324,322 395 39,527 39,547 39,547 39,547 39,535 1562.18%
Ratio Analysis
31/03/04 31/12/03 30/09/03 03/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 557.14% -209.01% -209.01% -1,730.84% -518.59% -438.35% -440.52% -
ROE 0.00% -3,970.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 03/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.39 870.45 8.71 2.40 15.21 22.06 24.92 -96.41%
EPS 2.19 -1,819.30 -18.20 -41.58 -78.88 -96.70 -109.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4582 -5.1889 0.00 0.00 0.00 -4.618 -
Adjusted Per Share Value based on latest NOSH - 39,547
31/03/04 31/12/03 30/09/03 03/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.75 0.50 0.50 0.14 0.87 1.26 1.42 -40.00%
EPS 4.17 -1.04 -1.04 -2.37 -4.49 -5.50 -6.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0003 -0.2951 0.00 0.00 0.00 -0.2627 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 03/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 31/03/04 31/12/03 30/09/03 03/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.12 0.12 0.12 0.12 0.12 0.12 0.12 -
P/RPS 30.57 0.01 1.38 5.00 0.79 0.54 0.48 2679.93%
P/EPS 5.49 -0.01 -0.66 -0.29 -0.15 -0.12 -0.11 -
EY 18.22 -15,160.87 -151.67 -346.49 -657.30 -805.82 -914.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.26 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 03/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date - - - - 07/10/03 30/05/03 03/04/03 -
Price 0.00 0.00 0.00 0.00 0.12 0.12 0.12 -
P/RPS 0.00 0.00 0.00 0.00 0.79 0.54 0.48 -
P/EPS 0.00 0.00 0.00 0.00 -0.15 -0.12 -0.11 -
EY 0.00 0.00 0.00 0.00 -657.30 -805.82 -914.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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