[PESONA] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 6.43%
YoY- 198.81%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/02 31/12/01 CAGR
Revenue 47,718 64,509 46,348 17,649 6,015 9,851 3,834 58.17%
PBT -14,819 -10,884 -6,116 30,764 -31,135 -43,338 -24,957 -9.04%
Tax -355 455 282 59 -58 -58 13,275 -
NP -15,174 -10,429 -5,834 30,823 -31,193 -43,396 -11,682 4.87%
-
NP to SH -15,174 -10,429 -5,834 30,823 -31,193 -43,396 -24,984 -8.66%
-
Tax Rate - - - -0.19% - - - -
Total Cost 62,892 74,938 52,182 -13,174 37,208 53,247 15,516 28.98%
-
Net Worth 81,389 88,036 53,802 4,268,133 0 -182,576 -138,046 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/02 31/12/01 CAGR
Net Worth 81,389 88,036 53,802 4,268,133 0 -182,576 -138,046 -
NOSH 109,985 109,922 97,291 9,315,000 39,547 39,535 39,554 20.44%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/02 31/12/01 CAGR
NP Margin -31.80% -16.17% -12.59% 174.64% -518.59% -440.52% -304.69% -
ROE -18.64% -11.85% -10.84% 0.72% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/02 31/12/01 CAGR
RPS 43.39 58.69 47.64 0.19 15.21 24.92 9.69 31.34%
EPS -13.80 -9.49 -6.00 0.33 -78.88 -109.76 -63.16 -24.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.8009 0.553 0.4582 0.00 -4.618 -3.49 -
Adjusted Per Share Value based on latest NOSH - 9,315,000
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/02 31/12/01 CAGR
RPS 6.87 9.28 6.67 2.54 0.87 1.42 0.55 58.28%
EPS -2.18 -1.50 -0.84 4.44 -4.49 -6.24 -3.59 -8.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1171 0.1267 0.0774 6.1413 0.00 -0.2627 -0.1986 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/02 31/12/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/02 31/12/01 -
Price 0.22 0.19 0.25 0.50 0.12 0.12 0.35 -
P/RPS 0.51 0.32 0.52 263.90 0.79 0.48 3.61 -29.94%
P/EPS -1.59 -2.00 -4.17 151.10 -0.15 -0.11 -0.55 21.29%
EY -62.71 -49.93 -23.99 0.66 -657.30 -914.70 -180.47 -17.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.45 1.09 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/02 31/12/01 CAGR
Date 29/08/07 30/08/06 30/08/05 30/08/04 07/10/03 03/04/03 28/02/02 -
Price 0.17 0.17 0.22 0.45 0.12 0.12 0.19 -
P/RPS 0.39 0.29 0.46 237.51 0.79 0.48 1.96 -25.44%
P/EPS -1.23 -1.79 -3.67 135.99 -0.15 -0.11 -0.30 29.25%
EY -81.15 -55.81 -27.26 0.74 -657.30 -914.70 -332.44 -22.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.40 0.98 0.00 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