[PESONA] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 3034.91%
YoY- 121.05%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
Revenue 83,240 75,596 80,588 4,698 4,265 4,124 4,980 54.24%
PBT 4,639 1,419 5,880 2,897 -1,177 -3,497 -5,459 -
Tax -1,196 -224 -1,544 214 113 115 -143 38.65%
NP 3,443 1,195 4,336 3,111 -1,064 -3,382 -5,602 -
-
NP to SH 3,443 1,195 4,336 3,111 -1,064 -3,382 -5,602 -
-
Tax Rate 25.78% 15.79% 26.26% -7.39% - - - -
Total Cost 79,797 74,401 76,252 1,587 5,329 7,506 10,582 36.46%
-
Net Worth 116,409 89,261 67,604 3,988 -4,015 47,289 49,526 14.05%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 116,409 89,261 67,604 3,988 -4,015 47,289 49,526 14.05%
NOSH 593,620 519,565 466,236 199,423 200,754 181,881 110,058 29.60%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 4.14% 1.58% 5.38% 66.22% -24.95% -82.01% -112.49% -
ROE 2.96% 1.34% 6.41% 78.00% 0.00% -7.15% -11.31% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
RPS 14.02 14.55 17.28 2.36 2.12 2.27 4.52 19.02%
EPS 0.58 0.23 0.93 1.56 -0.53 -1.86 -5.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1961 0.1718 0.145 0.02 -0.02 0.26 0.45 -11.99%
Adjusted Per Share Value based on latest NOSH - 199,423
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
RPS 11.98 10.88 11.60 0.68 0.61 0.59 0.72 54.13%
EPS 0.50 0.17 0.62 0.45 -0.15 -0.49 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1675 0.1284 0.0973 0.0057 -0.0058 0.068 0.0713 14.04%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/12/10 31/12/09 31/12/08 -
Price 0.585 0.53 0.29 0.10 0.14 0.17 0.06 -
P/RPS 4.17 3.64 1.68 0.00 6.59 7.50 1.33 19.22%
P/EPS 100.86 230.43 31.18 0.00 -26.42 -9.14 -1.18 -
EY 0.99 0.43 3.21 0.00 -3.79 -10.94 -84.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 3.08 2.00 0.73 0.00 0.65 0.13 61.92%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
Date 26/08/15 26/08/14 30/08/13 27/08/12 28/02/11 12/02/10 26/02/09 -
Price 0.46 0.755 0.455 0.07 0.06 0.26 0.06 -
P/RPS 3.28 5.19 2.63 0.00 2.82 11.47 1.33 14.90%
P/EPS 79.31 328.26 48.92 0.00 -11.32 -13.98 -1.18 -
EY 1.26 0.30 2.04 0.00 -8.83 -7.15 -84.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 4.39 3.14 0.51 0.00 1.00 0.13 56.11%

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