[PESONA] YoY Annualized Quarter 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- -24.69%
YoY- 31.73%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 308,650 18,319 16,910 16,376 26,470 41,722 50,864 31.96%
PBT 22,718 20,761 -13,858 -12,612 -15,970 -12,014 -5,996 -
Tax -5,936 578 452 1,320 -570 -548 -544 44.42%
NP 16,782 21,339 -13,406 -11,292 -16,540 -12,562 -6,540 -
-
NP to SH 16,782 21,339 -13,406 -11,292 -16,540 -12,562 -6,540 -
-
Tax Rate 26.13% -2.78% - - - - - -
Total Cost 291,868 -3,020 30,316 27,668 43,010 54,284 57,404 28.41%
-
Net Worth 67,220 3,981 -3,978 47,353 49,488 71,499 92,484 -4.78%
Dividend
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 67,220 3,981 -3,978 47,353 49,488 71,499 92,484 -4.78%
NOSH 463,591 199,057 198,902 182,129 109,973 109,999 110,101 24.74%
Ratio Analysis
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.44% 116.49% -79.28% -68.95% -62.49% -30.11% -12.86% -
ROE 24.97% 536.00% 0.00% -23.85% -33.42% -17.57% -7.07% -
Per Share
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 66.58 9.20 8.50 8.99 24.07 37.93 46.20 5.78%
EPS 3.62 10.72 -6.74 -6.20 -15.04 -11.42 -5.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.145 0.02 -0.02 0.26 0.45 0.65 0.84 -23.67%
Adjusted Per Share Value based on latest NOSH - 181,881
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 44.41 2.64 2.43 2.36 3.81 6.00 7.32 31.95%
EPS 2.41 3.07 -1.93 -1.62 -2.38 -1.81 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0967 0.0057 -0.0057 0.0681 0.0712 0.1029 0.1331 -4.79%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/06/13 29/06/12 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.29 0.10 0.14 0.17 0.06 0.15 0.20 -
P/RPS 0.44 0.00 1.65 1.89 0.25 0.40 0.43 0.35%
P/EPS 8.01 0.00 -2.08 -2.74 -0.40 -1.31 -3.37 -
EY 12.48 0.00 -48.14 -36.47 -250.67 -76.13 -29.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.73 0.00 0.65 0.13 0.23 0.24 38.55%
Price Multiplier on Announcement Date
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/08/13 27/08/12 28/02/11 12/02/10 26/02/09 26/02/08 23/02/07 -
Price 0.455 0.07 0.06 0.26 0.06 0.12 0.26 -
P/RPS 0.68 0.00 0.71 2.89 0.25 0.32 0.56 3.03%
P/EPS 12.57 0.00 -0.89 -4.19 -0.40 -1.05 -4.38 -
EY 7.96 0.00 -112.33 -23.85 -250.67 -95.17 -22.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 0.51 0.00 1.00 0.13 0.18 0.31 42.78%

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