[PESONA] YoY TTM Result on 30-Sep-2007 [#1]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -12.16%
YoY- -33.57%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
Revenue 15,618 20,696 35,417 45,210 58,316 27,080 52,786 -21.60%
PBT -53,523 -4,214 -16,563 -16,662 -13,480 35,746 -2,265 88.16%
Tax -215 1,156 -306 -357 738 -103 -16 68.08%
NP -53,738 -3,058 -16,869 -17,019 -12,742 35,643 -2,281 88.05%
-
NP to SH -53,738 -3,058 -16,869 -17,019 -12,742 35,643 -2,281 88.05%
-
Tax Rate - - - - - 0.29% - -
Total Cost 69,356 23,754 52,286 62,229 71,058 -8,563 55,067 4.71%
-
Net Worth 0 51,122 54,897 74,749 94,496 3,432,012 61,545 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
Net Worth 0 51,122 54,897 74,749 94,496 3,432,012 61,545 -
NOSH 199,257 182,580 109,794 109,926 110,097 7,913,333 108,165 12.98%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
NP Margin -344.08% -14.78% -47.63% -37.64% -21.85% 131.62% -4.32% -
ROE 0.00% -5.98% -30.73% -22.77% -13.48% 1.04% -3.71% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
RPS 7.84 11.34 32.26 41.13 52.97 0.34 48.80 -30.61%
EPS -26.97 -1.67 -15.36 -15.48 -11.57 0.45 -2.11 66.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.28 0.50 0.68 0.8583 0.4337 0.569 -
Adjusted Per Share Value based on latest NOSH - 109,926
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
RPS 2.25 2.98 5.10 6.51 8.39 3.90 7.60 -21.59%
EPS -7.73 -0.44 -2.43 -2.45 -1.83 5.13 -0.33 87.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0736 0.079 0.1076 0.136 4.9382 0.0886 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/04 30/09/05 -
Price 0.11 0.09 0.08 0.17 0.14 0.40 0.19 -
P/RPS 1.40 0.79 0.25 0.41 0.26 116.89 0.39 29.10%
P/EPS -0.41 -5.37 -0.52 -1.10 -1.21 88.81 -9.01 -46.07%
EY -245.17 -18.61 -192.05 -91.07 -82.67 1.13 -11.10 85.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.32 0.16 0.25 0.16 0.92 0.33 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
Date 25/11/10 25/11/09 28/11/08 30/11/07 22/11/06 22/12/04 28/11/05 -
Price 0.14 0.11 0.08 0.16 0.19 0.41 0.17 -
P/RPS 1.79 0.97 0.25 0.39 0.36 119.81 0.35 38.57%
P/EPS -0.52 -6.57 -0.52 -1.03 -1.64 91.03 -8.06 -42.18%
EY -192.64 -15.23 -192.05 -96.76 -60.91 1.10 -12.40 73.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.39 0.16 0.24 0.22 0.95 0.30 -

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