[PESONA] YoY Quarter Result on 30-Jun-2009 [#4]

Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 370.98%
YoY- 188.13%
View:
Show?
Quarter Result
31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 5,034 4,148 3,959 4,905 8,251 10,979 11,023 -13.26%
PBT 19,262 -15,042 -38,409 6,727 -8,755 -7,612 -10,532 -
Tax 122 260 -1,240 893 109 -164 1,565 -37.08%
NP 19,384 -14,782 -39,649 7,620 -8,646 -7,776 -8,967 -
-
NP to SH 19,384 -14,782 -39,649 7,620 -8,646 -7,776 -8,967 -
-
Tax Rate -0.63% - - -13.27% - - - -
Total Cost -14,350 18,930 43,608 -2,715 16,897 18,755 19,990 -
-
Net Worth 1,990 -17,907 23,884 53,536 57,199 81,389 88,036 -49.75%
Dividend
31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,990 -17,907 23,884 53,536 57,199 81,389 88,036 -49.75%
NOSH 199,014 198,973 199,040 178,454 109,999 109,985 109,922 11.38%
Ratio Analysis
31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 385.06% -356.36% -1,001.49% 155.35% -104.79% -70.83% -81.35% -
ROE 974.00% 0.00% -166.00% 14.23% -15.12% -9.55% -10.19% -
Per Share
31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.53 2.08 1.99 2.75 7.50 9.98 10.03 -22.12%
EPS 9.74 -7.42 -19.92 4.27 -7.86 -7.07 -8.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 -0.09 0.12 0.30 0.52 0.74 0.8009 -54.88%
Adjusted Per Share Value based on latest NOSH - 178,454
31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.72 0.60 0.57 0.71 1.19 1.58 1.59 -13.39%
EPS 2.79 -2.13 -5.71 1.10 -1.24 -1.12 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0029 -0.0258 0.0344 0.077 0.0823 0.1171 0.1267 -49.63%
Price Multiplier on Financial Quarter End Date
31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/12/11 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.06 0.05 0.10 0.09 0.08 0.22 0.19 -
P/RPS 0.00 2.40 5.03 3.27 1.07 2.20 1.89 -
P/EPS 0.00 -0.67 -0.50 2.11 -1.02 -3.11 -2.33 -
EY 0.00 -148.58 -199.20 47.44 -98.25 -32.14 -42.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.83 0.30 0.15 0.30 0.24 -
Price Multiplier on Announcement Date
31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/02/12 19/08/11 30/08/10 20/08/09 29/08/08 29/08/07 30/08/06 -
Price 0.08 0.05 0.10 0.09 0.12 0.17 0.17 -
P/RPS 0.00 2.40 5.03 3.27 1.60 1.70 1.70 -
P/EPS 0.00 -0.67 -0.50 2.11 -1.53 -2.40 -2.08 -
EY 0.00 -148.58 -199.20 47.44 -65.50 -41.59 -47.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.83 0.30 0.23 0.23 0.21 -

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