[PESONA] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 11.67%
YoY- 81.87%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 199,756 16,730 15,618 20,696 35,417 45,210 58,316 20.84%
PBT 11,565 -18,953 -53,523 -4,214 -16,563 -16,662 -13,480 -
Tax -3,207 606 -215 1,156 -306 -357 738 -
NP 8,358 -18,347 -53,738 -3,058 -16,869 -17,019 -12,742 -
-
NP to SH 8,358 -18,347 -53,738 -3,058 -16,869 -17,019 -12,742 -
-
Tax Rate 27.73% - - - - - - -
Total Cost 191,398 35,077 69,356 23,754 52,286 62,229 71,058 16.45%
-
Net Worth 67,862 -71,320 0 51,122 54,897 74,749 94,496 -4.96%
Dividend
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,692 - - - - - - -
Div Payout % 56.14% - - - - - - -
Equity
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 67,862 -71,320 0 51,122 54,897 74,749 94,496 -4.96%
NOSH 466,091 198,113 199,257 182,580 109,794 109,926 110,097 24.83%
Ratio Analysis
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.18% -109.67% -344.08% -14.78% -47.63% -37.64% -21.85% -
ROE 12.32% 0.00% 0.00% -5.98% -30.73% -22.77% -13.48% -
Per Share
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 42.86 8.44 7.84 11.34 32.26 41.13 52.97 -3.20%
EPS 1.79 -9.26 -26.97 -1.67 -15.36 -15.48 -11.57 -
DPS 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1456 -0.36 0.00 0.28 0.50 0.68 0.8583 -23.87%
Adjusted Per Share Value based on latest NOSH - 182,580
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 28.60 2.40 2.24 2.96 5.07 6.47 8.35 20.83%
EPS 1.20 -2.63 -7.69 -0.44 -2.42 -2.44 -1.82 -
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0972 -0.1021 0.00 0.0732 0.0786 0.107 0.1353 -4.95%
Price Multiplier on Financial Quarter End Date
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/03/13 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.21 0.05 0.11 0.09 0.08 0.17 0.14 -
P/RPS 0.49 0.59 1.40 0.79 0.25 0.41 0.26 10.23%
P/EPS 11.71 -0.54 -0.41 -5.37 -0.52 -1.10 -1.21 -
EY 8.54 -185.22 -245.17 -18.61 -192.05 -91.07 -82.67 -
DY 4.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.00 0.00 0.32 0.16 0.25 0.16 40.18%
Price Multiplier on Announcement Date
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/05/13 15/11/11 25/11/10 25/11/09 28/11/08 30/11/07 22/11/06 -
Price 0.30 0.06 0.14 0.11 0.08 0.16 0.19 -
P/RPS 0.70 0.71 1.79 0.97 0.25 0.39 0.36 10.76%
P/EPS 16.73 -0.65 -0.52 -6.57 -0.52 -1.03 -1.64 -
EY 5.98 -154.35 -192.64 -15.23 -192.05 -96.76 -60.91 -
DY 3.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 0.00 0.00 0.39 0.16 0.24 0.22 41.04%

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