[PENSONI] QoQ TTM Result on 30-Nov-2011 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
19-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- -22.3%
YoY- -52.7%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 356,320 348,643 326,065 320,631 305,660 297,963 322,938 6.74%
PBT -9,979 -11,415 1,503 3,882 5,286 5,279 7,816 -
Tax 66 77 -1,448 -1,854 -2,251 -2,263 -2,252 -
NP -9,913 -11,338 55 2,028 3,035 3,016 5,564 -
-
NP to SH -9,631 -11,002 336 2,373 3,054 3,095 5,471 -
-
Tax Rate - - 96.34% 47.76% 42.58% 42.87% 28.81% -
Total Cost 366,233 359,981 326,010 318,603 302,625 294,947 317,374 9.96%
-
Net Worth 88,806 86,126 97,402 99,874 97,519 101,636 98,837 -6.85%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 88,806 86,126 97,402 99,874 97,519 101,636 98,837 -6.85%
NOSH 92,506 92,609 92,764 92,476 91,999 92,397 92,371 0.09%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin -2.78% -3.25% 0.02% 0.63% 0.99% 1.01% 1.72% -
ROE -10.84% -12.77% 0.34% 2.38% 3.13% 3.05% 5.54% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 385.18 376.47 351.50 346.72 332.24 322.48 349.61 6.64%
EPS -10.41 -11.88 0.36 2.57 3.32 3.35 5.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.93 1.05 1.08 1.06 1.10 1.07 -6.94%
Adjusted Per Share Value based on latest NOSH - 92,476
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 226.39 221.51 207.17 203.72 194.20 189.31 205.18 6.74%
EPS -6.12 -6.99 0.21 1.51 1.94 1.97 3.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5642 0.5472 0.6189 0.6346 0.6196 0.6458 0.628 -6.86%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.53 0.49 0.54 0.53 0.53 0.61 0.69 -
P/RPS 0.14 0.13 0.15 0.15 0.16 0.19 0.20 -21.07%
P/EPS -5.09 -4.12 149.09 20.65 15.97 18.21 11.65 -
EY -19.64 -24.25 0.67 4.84 6.26 5.49 8.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.51 0.49 0.50 0.55 0.64 -9.56%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 25/10/12 27/07/12 27/04/12 19/01/12 28/10/11 29/07/11 28/04/11 -
Price 0.48 0.48 0.51 0.50 0.54 0.60 0.68 -
P/RPS 0.12 0.13 0.15 0.14 0.16 0.19 0.19 -26.28%
P/EPS -4.61 -4.04 140.80 19.49 16.27 17.91 11.48 -
EY -21.69 -24.75 0.71 5.13 6.15 5.58 8.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.49 0.46 0.51 0.55 0.64 -15.11%

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