[PESONA] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 37.8%
YoY- -33.26%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
Revenue 399,544 255,268 256,600 294,948 19,108 16,760 16,256 63.60%
PBT 33,968 16,148 5,684 21,916 -4,688 -23,008 -11,236 -
Tax -9,256 -3,240 -2,672 -5,696 488 452 2,180 -
NP 24,712 12,908 3,012 16,220 -4,200 -22,556 -9,056 -
-
NP to SH 24,712 12,908 3,012 16,220 -4,200 -22,556 -9,056 -
-
Tax Rate 27.25% 20.06% 47.01% 25.99% - - - -
Total Cost 374,832 242,360 253,588 278,728 23,308 39,316 25,312 51.34%
-
Net Worth 143,277 94,571 85,088 67,862 -71,320 0 51,122 17.16%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 143,277 94,571 85,088 67,862 -71,320 0 51,122 17.16%
NOSH 657,234 520,483 501,999 466,091 198,113 199,257 182,580 21.76%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.19% 5.06% 1.17% 5.50% -21.98% -134.58% -55.71% -
ROE 17.25% 13.65% 3.54% 23.90% 0.00% 0.00% -17.71% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
RPS 60.79 49.04 51.12 63.28 9.64 8.41 8.90 34.36%
EPS 3.76 2.48 0.60 3.48 -2.12 -11.32 -4.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.218 0.1817 0.1695 0.1456 -0.36 0.00 0.28 -3.77%
Adjusted Per Share Value based on latest NOSH - 466,091
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
RPS 57.49 36.73 36.92 42.44 2.75 2.41 2.34 63.59%
EPS 3.56 1.86 0.43 2.33 -0.60 -3.25 -1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2062 0.1361 0.1224 0.0976 -0.1026 0.00 0.0736 17.16%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/09/11 30/09/10 30/09/09 -
Price 0.38 0.80 0.495 0.21 0.05 0.11 0.09 -
P/RPS 0.63 1.63 0.97 0.33 0.52 1.31 1.01 -6.99%
P/EPS 10.11 32.26 82.50 6.03 -2.36 -0.97 -1.81 -
EY 9.89 3.10 1.21 16.57 -42.40 -102.91 -55.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 4.40 2.92 1.44 0.00 0.00 0.32 29.73%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
Date 27/05/16 29/05/15 23/05/14 23/05/13 15/11/11 25/11/10 25/11/09 -
Price 0.37 0.59 0.52 0.30 0.06 0.14 0.11 -
P/RPS 0.61 1.20 1.02 0.47 0.62 1.66 1.24 -10.33%
P/EPS 9.84 23.79 86.67 8.62 -2.83 -1.24 -2.22 -
EY 10.16 4.20 1.15 11.60 -35.33 -80.86 -45.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 3.25 3.07 2.06 0.00 0.00 0.39 25.40%

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