[PESONA] YoY Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 18.9%
YoY- 23.9%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 287,878 210,226 18,161 15,993 15,377 26,642 39,361 43.54%
PBT 21,021 18,926 23,818 -11,320 -16,229 -14,210 -10,832 -
Tax -5,477 -5,672 485 448 1,942 -565 -546 52.02%
NP 15,544 13,254 24,304 -10,872 -14,286 -14,776 -11,378 -
-
NP to SH 15,544 13,254 24,304 -10,872 -14,286 -14,776 -11,378 -
-
Tax Rate 26.05% 29.97% -2.04% - - - - -
Total Cost 272,334 196,972 -6,142 26,865 29,663 41,418 50,739 35.70%
-
Net Worth 70,598 61,736 1,989 -9,943 45,712 44,372 68,184 0.63%
Dividend
30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 70,598 61,736 1,989 -9,943 45,712 44,372 68,184 0.63%
NOSH 464,462 455,714 198,995 198,878 182,849 110,930 109,974 29.91%
Ratio Analysis
30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 5.40% 6.30% 133.82% -67.98% -92.91% -55.46% -28.91% -
ROE 22.02% 21.47% 1,221.33% 0.00% -31.25% -33.30% -16.69% -
Per Share
30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 61.98 45.26 9.13 8.04 8.41 24.02 35.79 10.49%
EPS 3.35 2.85 12.21 -5.47 -7.81 -13.32 -10.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1329 0.01 -0.05 0.25 0.40 0.62 -22.54%
Adjusted Per Share Value based on latest NOSH - 198,767
30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 41.22 30.10 2.60 2.29 2.20 3.81 5.64 43.52%
EPS 2.23 1.90 3.48 -1.56 -2.05 -2.12 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1011 0.0884 0.0028 -0.0142 0.0655 0.0635 0.0976 0.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/09/13 28/09/12 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.425 0.10 0.09 0.05 0.18 0.12 0.14 -
P/RPS 0.69 0.22 0.99 0.62 2.14 0.50 0.39 10.92%
P/EPS 12.70 3.50 0.74 -0.91 -2.30 -0.90 -1.35 -
EY 7.87 28.53 135.70 -109.33 -43.41 -111.00 -73.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 0.75 9.00 0.00 0.72 0.30 0.23 57.47%
Price Multiplier on Announcement Date
30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/11/13 28/11/12 24/05/12 20/05/11 21/05/10 22/05/09 26/05/08 -
Price 0.455 0.23 0.10 0.05 0.11 0.10 0.10 -
P/RPS 0.73 0.51 1.10 0.62 1.31 0.42 0.28 19.01%
P/EPS 13.60 8.06 0.82 -0.91 -1.41 -0.75 -0.97 -
EY 7.36 12.41 122.13 -109.33 -71.03 -133.20 -103.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 1.73 10.00 0.00 0.44 0.25 0.16 70.22%

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