[PESONA] QoQ TTM Result on 30-Jun-2004 [#4]

Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 6.43%
YoY- 198.81%
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 49,081 40,038 27,080 17,649 5,198 3,442 3,442 487.08%
PBT -3,755 34,009 35,746 30,764 28,918 -7,236 -7,236 -35.39%
Tax -683 -651 -103 59 42 42 42 -
NP -4,438 33,358 35,643 30,823 28,960 -7,194 -7,194 -27.51%
-
NP to SH -4,438 33,358 35,643 30,823 28,960 -7,194 -7,194 -27.51%
-
Tax Rate - 1.91% 0.29% -0.19% -0.15% - - -
Total Cost 53,519 6,680 -8,563 -13,174 -23,762 10,636 10,636 193.35%
-
Net Worth 32,881 34,092 3,432,012 4,268,133 0 181 -205,104 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 32,881 34,092 3,432,012 4,268,133 0 181 -205,104 -
NOSH 83,350 83,090 7,913,333 9,315,000 1,324,322 395 39,527 64.36%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -9.04% 83.32% 131.62% 174.64% 557.14% -209.01% -209.01% -
ROE -13.50% 97.85% 1.04% 0.72% 0.00% -3,970.55% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 58.89 48.19 0.34 0.19 0.39 870.45 8.71 257.14%
EPS -5.32 40.15 0.45 0.33 2.19 -1,819.30 -18.20 -55.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3945 0.4103 0.4337 0.4582 0.00 0.4582 -5.1889 -
Adjusted Per Share Value based on latest NOSH - 9,315,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.03 5.73 3.88 2.53 0.74 0.49 0.49 489.48%
EPS -0.64 4.78 5.10 4.41 4.15 -1.03 -1.03 -27.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0471 0.0488 4.9141 6.1113 0.00 0.0003 -0.2937 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.40 0.40 0.40 0.50 0.12 0.12 0.12 -
P/RPS 0.68 0.83 116.89 263.90 30.57 0.01 1.38 -37.58%
P/EPS -7.51 1.00 88.81 151.10 5.49 -0.01 -0.66 405.15%
EY -13.31 100.37 1.13 0.66 18.22 -15,160.87 -151.67 -80.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.97 0.92 1.09 0.00 0.26 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 22/12/04 30/08/04 - - - -
Price 0.25 0.45 0.41 0.45 0.00 0.00 0.00 -
P/RPS 0.42 0.93 119.81 237.51 0.00 0.00 0.00 -
P/EPS -4.70 1.12 91.03 135.99 0.00 0.00 0.00 -
EY -21.30 89.21 1.10 0.74 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.10 0.95 0.98 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