[PESONA] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 1.87%
YoY- 68.16%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/03/03 31/12/03 30/06/02 CAGR
Revenue 41,722 50,864 77,776 51,662 8,476 10,678 6,412 40.50%
PBT -12,014 -5,996 1,904 -7,982 -34,612 -29,304 -24,406 -12.07%
Tax -548 -544 -1,784 -1,336 0 42 0 -
NP -12,562 -6,540 120 -9,318 -34,612 -29,262 -24,406 -11.36%
-
NP to SH -12,562 -6,540 120 -9,318 -34,612 -29,262 -24,406 -11.36%
-
Tax Rate - - 93.70% - - - - -
Total Cost 54,284 57,404 77,656 60,980 43,088 39,940 30,818 10.82%
-
Net Worth 71,499 92,484 56,089 34,135 -191,410 -211,854 -150,263 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/03/03 31/12/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/03/03 31/12/03 30/06/02 CAGR
Net Worth 71,499 92,484 56,089 34,135 -191,410 -211,854 -150,263 -
NOSH 109,999 110,101 100,000 83,196 39,547 395 39,543 20.41%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/03/03 31/12/03 30/06/02 CAGR
NP Margin -30.11% -12.86% 0.15% -18.04% -408.35% -274.04% -380.63% -
ROE -17.57% -7.07% 0.21% -27.30% 0.00% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/03/03 31/12/03 30/06/02 CAGR
RPS 37.93 46.20 77.78 62.10 21.43 2,700.60 16.22 16.67%
EPS -11.42 -5.94 0.12 -11.20 -87.52 -7,400.71 -61.72 -26.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.84 0.5609 0.4103 -4.84 -535.8069 -3.80 -
Adjusted Per Share Value based on latest NOSH - 83,090
31/12/07 31/12/06 31/12/05 31/12/04 31/03/03 31/12/03 30/06/02 CAGR
RPS 6.00 7.32 11.19 7.43 1.22 1.54 0.92 40.56%
EPS -1.81 -0.94 0.02 -1.34 -4.98 -4.21 -3.51 -11.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1029 0.1331 0.0807 0.0491 -0.2754 -0.3048 -0.2162 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/03/03 31/12/03 30/06/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/03/03 31/12/03 31/05/02 -
Price 0.15 0.20 0.16 0.40 0.12 0.12 0.12 -
P/RPS 0.40 0.43 0.21 0.64 0.56 0.00 0.74 -10.56%
P/EPS -1.31 -3.37 133.33 -3.57 -0.14 0.00 -0.19 41.99%
EY -76.13 -29.70 0.75 -28.00 -729.33 -61,672.66 -514.33 -29.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.29 0.97 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/03/03 31/12/03 30/06/02 CAGR
Date 26/02/08 23/02/07 28/02/06 25/02/05 30/05/03 24/02/04 29/08/02 -
Price 0.12 0.26 0.65 0.45 0.12 0.12 0.12 -
P/RPS 0.32 0.56 0.84 0.72 0.56 0.00 0.74 -14.12%
P/EPS -1.05 -4.38 541.67 -4.02 -0.14 0.00 -0.19 36.40%
EY -95.17 -22.85 0.18 -24.89 -729.33 -61,672.66 -514.33 -26.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.31 1.16 1.10 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