[PESONA] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -136.77%
YoY- 10.68%
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/03/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 25,831 10,678 2,119 3,206 1,707 31,827 28,057 0.08%
PBT -3,991 -29,304 -8,653 -12,203 -13,663 -12,346 -13,960 1.33%
Tax -668 42 0 0 13,663 12,346 13,960 -
NP -4,659 -29,262 -8,653 -12,203 0 0 0 -100.00%
-
NP to SH -4,659 -29,262 -8,653 -12,203 -13,662 -12,348 -13,968 1.16%
-
Tax Rate - - - - - - - -
Total Cost 30,490 39,940 10,772 15,409 1,707 31,827 28,057 -0.08%
-
Net Worth 34,135 -211,854 -191,410 -150,263 -126,353 -98,942 0 -100.00%
Dividend
31/12/04 31/12/03 31/03/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/03/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 34,135 -211,854 -191,410 -150,263 -126,353 -98,942 0 -100.00%
NOSH 83,196 395 39,547 39,543 39,485 39,576 38,268 -0.81%
Ratio Analysis
31/12/04 31/12/03 31/03/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -18.04% -274.04% -408.35% -380.63% 0.00% 0.00% 0.00% -
ROE -13.65% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 31/12/03 31/03/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 31.05 2,700.60 5.36 8.11 4.32 80.42 73.32 0.91%
EPS -5.60 -7,400.71 -21.88 -30.86 -34.60 -31.20 -36.50 2.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4103 -535.8069 -4.84 -3.80 -3.20 -2.50 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,534
31/12/04 31/12/03 31/03/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 3.70 1.53 0.30 0.46 0.24 4.56 4.02 0.08%
EPS -0.67 -4.19 -1.24 -1.75 -1.96 -1.77 -2.00 1.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0489 -0.3033 -0.2741 -0.2152 -0.1809 -0.1417 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/03/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 31/12/04 31/12/03 31/03/03 31/05/02 29/06/01 30/06/00 - -
Price 0.40 0.12 0.12 0.12 0.21 1.00 0.00 -
P/RPS 1.29 0.00 2.24 1.48 4.86 1.24 0.00 -100.00%
P/EPS -7.14 0.00 -0.55 -0.39 -0.61 -3.21 0.00 -100.00%
EY -14.00 -61,672.66 -182.33 -257.17 -164.76 -31.20 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/03/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/02/05 24/02/04 30/05/03 29/08/02 28/08/01 25/08/00 - -
Price 0.45 0.12 0.12 0.12 0.32 0.81 0.00 -
P/RPS 1.45 0.00 2.24 1.48 7.40 1.01 0.00 -100.00%
P/EPS -8.04 0.00 -0.55 -0.39 -0.92 -2.60 0.00 -100.00%
EY -12.44 -61,672.66 -182.33 -257.17 -108.13 -38.52 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%

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