[PESONA] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -95.96%
YoY- -92.79%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 CAGR
Revenue 105,790 39,887 61,548 77,971 63,106 5,034 4,148 80.01%
PBT 6,500 4,363 4,424 307 3,000 19,262 -15,042 -
Tax -2,120 -1,826 -1,209 -175 -1,170 122 260 -
NP 4,380 2,537 3,215 132 1,830 19,384 -14,782 -
-
NP to SH 4,380 2,537 3,215 132 1,830 19,384 -14,782 -
-
Tax Rate 32.62% 41.85% 27.33% 57.00% 39.00% -0.63% - -
Total Cost 101,410 37,350 58,333 77,839 61,276 -14,350 18,930 35.61%
-
Net Worth 143,297 135,696 88,873 73,964 64,237 1,990 -17,907 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 CAGR
Div 6,537 - 5,104 4,400 4,692 - - -
Div Payout % 149.25% - 158.78% 3,333.33% 256.41% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 CAGR
Net Worth 143,297 135,696 88,873 73,964 64,237 1,990 -17,907 -
NOSH 653,731 650,512 510,476 440,000 469,230 199,014 198,973 24.09%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 CAGR
NP Margin 4.14% 6.36% 5.22% 0.17% 2.90% 385.06% -356.36% -
ROE 3.06% 1.87% 3.62% 0.18% 2.85% 974.00% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 CAGR
RPS 16.18 6.13 12.06 17.72 13.45 2.53 2.08 45.11%
EPS 0.67 0.39 0.63 0.03 0.39 9.74 -7.42 -
DPS 1.00 0.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.2192 0.2086 0.1741 0.1681 0.1369 0.01 -0.09 -
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 CAGR
RPS 15.15 5.71 8.81 11.16 9.04 0.72 0.59 80.23%
EPS 0.63 0.36 0.46 0.02 0.26 2.78 -2.12 -
DPS 0.94 0.00 0.73 0.63 0.67 0.00 0.00 -
NAPS 0.2052 0.1943 0.1273 0.1059 0.092 0.0028 -0.0256 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/06/11 -
Price 0.605 0.40 0.88 0.475 0.25 0.06 0.05 -
P/RPS 3.74 6.52 7.30 2.68 1.86 0.00 2.40 8.38%
P/EPS 90.30 102.56 139.73 1,583.33 64.10 0.00 -0.67 -
EY 1.11 0.97 0.72 0.06 1.56 0.00 -148.58 -
DY 1.65 0.00 1.14 2.11 4.00 0.00 0.00 -
P/NAPS 2.76 1.92 5.05 2.83 1.83 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 CAGR
Date 24/02/17 25/02/16 26/02/15 26/02/14 07/05/13 24/02/12 19/08/11 -
Price 0.69 0.37 0.99 0.57 0.225 0.08 0.05 -
P/RPS 4.26 6.03 8.21 3.22 1.67 0.00 2.40 10.97%
P/EPS 102.99 94.87 157.19 1,900.00 57.69 0.00 -0.67 -
EY 0.97 1.05 0.64 0.05 1.73 0.00 -148.58 -
DY 1.45 0.00 1.01 1.75 4.44 0.00 0.00 -
P/NAPS 3.15 1.77 5.69 3.39 1.64 0.00 0.00 -

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