[PESONA] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 4.31%
YoY- -6036.04%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 279,301 275,646 18,318 15,759 19,840 30,146 43,147 33.27%
PBT 7,554 14,548 20,762 -51,203 -2,252 -18,857 -17,828 -
Tax -2,206 -4,965 577 -217 1,414 -312 -357 32.32%
NP 5,348 9,583 21,339 -51,420 -838 -19,169 -18,185 -
-
NP to SH 5,348 9,583 21,339 -51,420 -838 -19,169 -18,185 -
-
Tax Rate 29.20% 34.13% -2.78% - - - - -
Total Cost 273,953 266,063 -3,021 67,179 20,678 49,315 61,332 25.88%
-
Net Worth 89,261 67,604 3,988 -4,015 47,289 49,526 71,543 3.46%
Dividend
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 4,400 4,692 - - - - - -
Div Payout % 82.27% 48.96% - - - - - -
Equity
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 89,261 67,604 3,988 -4,015 47,289 49,526 71,543 3.46%
NOSH 519,565 466,236 199,423 200,754 181,881 110,058 110,066 26.96%
Ratio Analysis
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.91% 3.48% 116.49% -326.29% -4.22% -63.59% -42.15% -
ROE 5.99% 14.18% 535.02% 0.00% -1.77% -38.70% -25.42% -
Per Share
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 53.76 59.12 9.19 7.85 10.91 27.39 39.20 4.97%
EPS 1.03 2.06 10.70 -25.61 -0.46 -17.42 -16.52 -
DPS 0.85 1.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1718 0.145 0.02 -0.02 0.26 0.45 0.65 -18.50%
Adjusted Per Share Value based on latest NOSH - 200,754
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 39.99 39.47 2.62 2.26 2.84 4.32 6.18 33.27%
EPS 0.77 1.37 3.06 -7.36 -0.12 -2.74 -2.60 -
DPS 0.63 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1278 0.0968 0.0057 -0.0057 0.0677 0.0709 0.1024 3.46%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/06/14 28/06/13 29/06/12 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.53 0.29 0.10 0.14 0.17 0.06 0.15 -
P/RPS 0.99 0.49 1.09 1.78 1.56 0.22 0.38 15.86%
P/EPS 51.49 14.11 0.93 -0.55 -36.90 -0.34 -0.91 -
EY 1.94 7.09 107.00 -182.95 -2.71 -290.28 -110.15 -
DY 1.60 3.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 2.00 5.00 0.00 0.65 0.13 0.23 49.04%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/08/14 30/08/13 27/08/12 28/02/11 12/02/10 26/02/09 26/02/08 -
Price 0.755 0.455 0.07 0.06 0.26 0.06 0.12 -
P/RPS 1.40 0.77 0.76 0.76 2.38 0.22 0.31 26.09%
P/EPS 73.35 22.14 0.65 -0.23 -56.43 -0.34 -0.73 -
EY 1.36 4.52 152.86 -426.89 -1.77 -290.28 -137.68 -
DY 1.12 2.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.39 3.14 3.50 0.00 1.00 0.13 0.18 63.44%

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