[PESONA] YoY TTM Result on 30-Jun-2011 [#4]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 52.02%
YoY- 54.46%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 293,880 129,828 17,498 16,143 15,492 24,887 37,772 45.14%
PBT 16,073 5,861 1,487 -23,533 -50,580 -3,931 -16,879 -
Tax -4,282 -1,664 473 597 217 469 -301 61.95%
NP 11,791 4,197 1,960 -22,936 -50,363 -3,462 -17,180 -
-
NP to SH 11,791 4,197 1,960 -22,936 -50,363 -3,462 -17,180 -
-
Tax Rate 26.64% 28.39% -31.81% - - - - -
Total Cost 282,089 125,631 15,538 39,079 65,855 28,349 54,952 34.58%
-
Net Worth 73,964 64,237 1,990 -17,907 23,884 53,536 57,199 4.77%
Dividend
31/12/13 31/12/12 31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 4,400 4,692 - - - - - -
Div Payout % 37.32% 111.80% - - - - - -
Equity
31/12/13 31/12/12 31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 73,964 64,237 1,990 -17,907 23,884 53,536 57,199 4.77%
NOSH 440,000 469,230 199,014 198,973 199,040 178,454 109,999 28.62%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.01% 3.23% 11.20% -142.08% -325.09% -13.91% -45.48% -
ROE 15.94% 6.53% 98.49% 0.00% -210.86% -6.47% -30.03% -
Per Share
31/12/13 31/12/12 31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 66.79 27.67 8.79 8.11 7.78 13.95 34.34 12.84%
EPS 2.68 0.89 0.98 -11.53 -25.30 -1.94 -15.62 -
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1681 0.1369 0.01 -0.09 0.12 0.30 0.52 -18.54%
Adjusted Per Share Value based on latest NOSH - 198,973
31/12/13 31/12/12 31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 42.08 18.59 2.51 2.31 2.22 3.56 5.41 45.13%
EPS 1.69 0.60 0.28 -3.28 -7.21 -0.50 -2.46 -
DPS 0.63 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1059 0.092 0.0028 -0.0256 0.0342 0.0767 0.0819 4.77%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 31/12/13 31/12/12 30/12/11 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.475 0.25 0.06 0.05 0.10 0.09 0.08 -
P/RPS 0.71 0.90 0.68 0.62 1.28 0.65 0.23 22.71%
P/EPS 17.73 27.95 6.09 -0.43 -0.40 -4.64 -0.51 -
EY 5.64 3.58 16.41 -230.54 -253.03 -21.56 -195.23 -
DY 2.11 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 1.83 6.00 0.00 0.83 0.30 0.15 70.47%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/02/14 07/05/13 24/02/12 19/08/11 30/08/10 20/08/09 29/08/08 -
Price 0.57 0.225 0.08 0.05 0.10 0.09 0.12 -
P/RPS 0.85 0.81 0.91 0.62 1.28 0.65 0.35 17.48%
P/EPS 21.27 25.16 8.12 -0.43 -0.40 -4.64 -0.77 -
EY 4.70 3.98 12.31 -230.54 -253.03 -21.56 -130.15 -
DY 1.75 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 1.64 8.00 0.00 0.83 0.30 0.23 62.99%

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