[PESONA] YoY TTM Result on 31-Mar-2012 [#3]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 68.62%
YoY- 106.91%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 283,832 279,015 71,756 17,767 15,954 16,438 28,233 52.09%
PBT 6,539 18,766 22,123 2,823 -46,900 -5,444 -19,413 -
Tax -1,407 -5,277 -372 482 -903 2,350 -315 31.24%
NP 5,132 13,489 21,751 3,305 -47,803 -3,094 -19,728 -
-
NP to SH 5,132 13,489 21,751 3,305 -47,803 -3,094 -19,728 -
-
Tax Rate 21.52% 28.12% 1.68% -17.07% - - - -
Total Cost 278,700 265,526 50,005 14,462 63,757 19,532 47,961 37.67%
-
Net Worth 90,440 70,962 60,564 2,119 -9,938 46,072 45,172 13.44%
Dividend
30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 4,400 4,692 - - - - - -
Div Payout % 85.74% 34.79% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 90,440 70,962 60,564 2,119 -9,938 46,072 45,172 13.44%
NOSH 508,666 466,857 455,714 211,999 198,767 184,290 112,931 31.44%
Ratio Analysis
30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.81% 4.83% 30.31% 18.60% -299.63% -18.82% -69.88% -
ROE 5.67% 19.01% 35.91% 155.90% 0.00% -6.72% -43.67% -
Per Share
30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 55.80 59.76 15.75 8.38 8.03 8.92 25.00 15.70%
EPS 1.01 2.89 4.77 1.56 -24.05 -1.68 -17.47 -
DPS 0.87 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1778 0.152 0.1329 0.01 -0.05 0.25 0.40 -13.69%
Adjusted Per Share Value based on latest NOSH - 211,999
30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 40.64 39.95 10.27 2.54 2.28 2.35 4.04 52.10%
EPS 0.73 1.93 3.11 0.47 -6.84 -0.44 -2.82 -
DPS 0.63 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1295 0.1016 0.0867 0.003 -0.0142 0.066 0.0647 13.43%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/14 30/09/13 28/09/12 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.915 0.425 0.10 0.09 0.05 0.18 0.12 -
P/RPS 1.64 0.71 0.64 1.07 0.62 2.02 0.48 25.01%
P/EPS 90.69 14.71 2.10 5.77 -0.21 -10.72 -0.69 -
EY 1.10 6.80 47.73 17.32 -481.00 -9.33 -145.57 -
DY 0.95 2.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.15 2.80 0.75 9.00 0.00 0.72 0.30 67.61%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/11/14 29/11/13 28/11/12 24/05/12 20/05/11 21/05/10 22/05/09 -
Price 0.88 0.455 0.23 0.10 0.05 0.11 0.10 -
P/RPS 1.58 0.76 1.46 1.19 0.62 1.23 0.40 28.34%
P/EPS 87.22 15.75 4.82 6.41 -0.21 -6.55 -0.57 -
EY 1.15 6.35 20.75 15.59 -481.00 -15.26 -174.69 -
DY 0.98 2.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.95 2.99 1.73 10.00 0.00 0.44 0.25 72.02%

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