[PESONA] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
12-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 72.6%
YoY- 95.63%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 15,618 15,492 16,438 19,840 20,696 24,887 28,233 -32.58%
PBT -53,523 -50,580 -5,444 -2,252 -4,214 -3,931 -19,413 96.50%
Tax -215 217 2,350 1,414 1,156 469 -315 -22.46%
NP -53,738 -50,363 -3,094 -838 -3,058 -3,462 -19,728 94.92%
-
NP to SH -53,738 -50,363 -3,094 -838 -3,058 -3,462 -19,728 94.92%
-
Tax Rate - - - - - - - -
Total Cost 69,356 65,855 19,532 20,678 23,754 28,349 47,961 27.84%
-
Net Worth 0 23,884 46,072 47,289 51,122 53,536 45,172 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 0 23,884 46,072 47,289 51,122 53,536 45,172 -
NOSH 199,257 199,040 184,290 181,881 182,580 178,454 112,931 45.96%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -344.08% -325.09% -18.82% -4.22% -14.78% -13.91% -69.88% -
ROE 0.00% -210.86% -6.72% -1.77% -5.98% -6.47% -43.67% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.84 7.78 8.92 10.91 11.34 13.95 25.00 -53.80%
EPS -26.97 -25.30 -1.68 -0.46 -1.67 -1.94 -17.47 33.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.12 0.25 0.26 0.28 0.30 0.40 -
Adjusted Per Share Value based on latest NOSH - 181,881
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.25 2.23 2.37 2.85 2.98 3.58 4.06 -32.50%
EPS -7.73 -7.25 -0.45 -0.12 -0.44 -0.50 -2.84 94.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0344 0.0663 0.068 0.0736 0.077 0.065 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.11 0.10 0.18 0.17 0.09 0.09 0.12 -
P/RPS 1.40 1.28 2.02 1.56 0.79 0.65 0.48 104.00%
P/EPS -0.41 -0.40 -10.72 -36.90 -5.37 -4.64 -0.69 -29.29%
EY -245.17 -253.03 -9.33 -2.71 -18.61 -21.56 -145.57 41.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.83 0.72 0.65 0.32 0.30 0.30 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 30/08/10 21/05/10 12/02/10 25/11/09 20/08/09 22/05/09 -
Price 0.14 0.10 0.11 0.26 0.11 0.09 0.10 -
P/RPS 1.79 1.28 1.23 2.38 0.97 0.65 0.40 171.31%
P/EPS -0.52 -0.40 -6.55 -56.43 -6.57 -4.64 -0.57 -5.93%
EY -192.64 -253.03 -15.26 -1.77 -15.23 -21.56 -174.69 6.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.83 0.44 1.00 0.39 0.30 0.25 -

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