[PESONA] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -26.52%
YoY- 3.31%
View:
Show?
Annualized Quarter Result
30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 210,226 18,161 15,993 15,377 26,642 39,361 48,985 30.28%
PBT 18,926 23,818 -11,320 -16,229 -14,210 -10,832 -9,609 -
Tax -5,672 485 448 1,942 -565 -546 -254 75.77%
NP 13,254 24,304 -10,872 -14,286 -14,776 -11,378 -9,864 -
-
NP to SH 13,254 24,304 -10,872 -14,286 -14,776 -11,378 -9,864 -
-
Tax Rate 29.97% -2.04% - - - - - -
Total Cost 196,972 -6,142 26,865 29,663 41,418 50,739 58,849 24.53%
-
Net Worth 61,736 1,989 -9,943 45,712 44,372 68,184 87,940 -6.22%
Dividend
30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 61,736 1,989 -9,943 45,712 44,372 68,184 87,940 -6.22%
NOSH 455,714 198,995 198,878 182,849 110,930 109,974 109,925 29.46%
Ratio Analysis
30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.30% 133.82% -67.98% -92.91% -55.46% -28.91% -20.14% -
ROE 21.47% 1,221.33% 0.00% -31.25% -33.30% -16.69% -11.22% -
Per Share
30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 45.26 9.13 8.04 8.41 24.02 35.79 44.56 0.28%
EPS 2.85 12.21 -5.47 -7.81 -13.32 -10.35 -8.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1329 0.01 -0.05 0.25 0.40 0.62 0.80 -27.81%
Adjusted Per Share Value based on latest NOSH - 184,290
30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 30.25 2.61 2.30 2.21 3.83 5.66 7.05 30.27%
EPS 1.91 3.50 -1.56 -2.06 -2.13 -1.64 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0888 0.0029 -0.0143 0.0658 0.0638 0.0981 0.1265 -6.22%
Price Multiplier on Financial Quarter End Date
30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/09/12 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.10 0.09 0.05 0.18 0.12 0.14 0.22 -
P/RPS 0.22 0.99 0.62 2.14 0.50 0.39 0.49 -13.53%
P/EPS 3.50 0.74 -0.91 -2.30 -0.90 -1.35 -2.45 -
EY 28.53 135.70 -109.33 -43.41 -111.00 -73.90 -40.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 9.00 0.00 0.72 0.30 0.23 0.28 19.59%
Price Multiplier on Announcement Date
30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/11/12 24/05/12 20/05/11 21/05/10 22/05/09 26/05/08 28/05/07 -
Price 0.23 0.10 0.05 0.11 0.10 0.10 0.17 -
P/RPS 0.51 1.10 0.62 1.31 0.42 0.28 0.38 5.48%
P/EPS 8.06 0.82 -0.91 -1.41 -0.75 -0.97 -1.89 -
EY 12.41 122.13 -109.33 -71.03 -133.20 -103.47 -52.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 10.00 0.00 0.44 0.25 0.16 0.21 46.65%

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