[PESONA] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Announcement Date
12-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -149.38%
YoY- 31.73%
View:
Show?
Cumulative Result
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 154,325 18,319 8,455 8,188 13,235 20,861 25,432 31.96%
PBT 11,359 20,761 -6,929 -6,306 -7,985 -6,007 -2,998 -
Tax -2,968 578 226 660 -285 -274 -272 44.42%
NP 8,391 21,339 -6,703 -5,646 -8,270 -6,281 -3,270 -
-
NP to SH 8,391 21,339 -6,703 -5,646 -8,270 -6,281 -3,270 -
-
Tax Rate 26.13% -2.78% - - - - - -
Total Cost 145,934 -3,020 15,158 13,834 21,505 27,142 28,702 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 12.48% 536.00% 0.00% -11.92% -16.71% -8.78% -3.54% -
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 33.29 9.20 4.25 4.50 12.03 18.96 23.10 5.78%
EPS 1.81 10.72 -3.37 -3.10 -7.52 -5.71 -2.97 -
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 22.10 2.62 1.21 1.17 1.90 2.99 3.64 31.97%
EPS 1.20 3.06 -0.96 -0.81 -1.18 -0.90 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0962 0.0057 -0.0057 0.0678 0.0709 0.1024 0.1324 -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 0.87 0.00 3.29 3.78 0.50 0.79 0.87 0.00%
P/EPS 16.02 0.00 -4.15 -5.48 -0.80 -2.63 -6.73 -
EY 6.24 0.00 -24.07 -18.24 -125.33 -38.07 -14.85 -
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 1.37 0.00 1.41 5.78 0.50 0.63 1.13 3.00%
P/EPS 25.14 0.00 -1.78 -8.39 -0.80 -2.10 -8.75 -
EY 3.98 0.00 -56.17 -11.92 -125.33 -47.58 -11.42 -
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