[PERWAJA] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PERWAJA] PERWAJA HOLDINGS BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -42.99%
YoY- 147.53%
Quarter Report
Latest QR
Upcoming QR
PERWAJA's Result
PERWAJA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,033,156 1,863,727 2,100,631 2,056,748 1,624,484 1,593,237 1,553,070 19.65%
PBT -209,701 -192,226 -29,712 36,988 64,876 -256,646 -73,249 101.49%
Tax -43,662 -40,024 0 0 0 -5,024 0 -
NP -253,363 -232,250 -29,712 36,988 64,876 -261,670 -73,249 128.54%
-
NP to SH -253,363 -232,250 -29,712 36,988 64,876 -261,670 -73,249 128.54%
-
Tax Rate - - - 0.00% 0.00% - - -
Total Cost 2,286,520 2,095,977 2,130,343 2,019,760 1,559,608 1,854,907 1,626,319 25.47%
-
Net Worth 0 397,601 609,907 650,092 643,167 627,271 834,415 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 0 397,601 609,907 650,092 643,167 627,271 834,415 -
NOSH 559,456 560,002 559,548 560,424 559,275 560,063 560,010 -0.06%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -12.46% -12.46% -1.41% 1.80% 3.99% -16.42% -4.72% -
ROE 0.00% -58.41% -4.87% 5.69% 10.09% -41.72% -8.78% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 363.42 332.81 375.42 367.00 290.46 284.47 277.33 19.73%
EPS -45.24 -41.47 -5.31 6.60 11.60 -46.73 -13.08 128.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.71 1.09 1.16 1.15 1.12 1.49 -
Adjusted Per Share Value based on latest NOSH - 554,878
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 340.55 312.17 351.85 344.50 272.10 266.86 260.13 19.65%
EPS -42.44 -38.90 -4.98 6.20 10.87 -43.83 -12.27 128.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.666 1.0216 1.0889 1.0773 1.0507 1.3976 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.39 0.40 0.56 0.67 0.66 0.52 0.51 -
P/RPS 0.11 0.12 0.15 0.18 0.23 0.18 0.18 -27.96%
P/EPS -0.86 -0.96 -10.55 10.15 5.69 -1.11 -3.90 -63.46%
EY -116.12 -103.68 -9.48 9.85 17.58 -89.85 -25.65 173.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.56 0.51 0.58 0.57 0.46 0.34 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 30/11/12 29/08/12 15/05/12 29/02/12 25/11/11 -
Price 0.555 0.40 0.44 0.61 0.57 0.72 0.52 -
P/RPS 0.15 0.12 0.12 0.17 0.20 0.25 0.19 -14.56%
P/EPS -1.23 -0.96 -8.29 9.24 4.91 -1.54 -3.98 -54.25%
EY -81.60 -103.68 -12.07 10.82 20.35 -64.89 -25.15 119.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.56 0.40 0.53 0.50 0.64 0.35 -

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