[PERMAJU] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 15.7%
YoY- -62.23%
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 59,896 69,742 66,932 63,410 52,168 74,689 78,233 -16.32%
PBT -9,968 -6,906 -8,213 -7,712 -9,000 -11,820 -5,054 57.33%
Tax 80 352 78 78 80 848 6 463.17%
NP -9,888 -6,554 -8,134 -7,634 -8,920 -10,972 -5,048 56.61%
-
NP to SH -9,140 -5,761 -7,312 -6,882 -8,164 -10,245 -4,264 66.32%
-
Tax Rate - - - - - - - -
Total Cost 69,784 76,296 75,066 71,044 61,088 85,661 83,281 -11.12%
-
Net Worth 138,573 140,446 140,446 144,191 144,191 147,936 132,956 2.79%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 138,573 140,446 140,446 144,191 144,191 147,936 132,956 2.79%
NOSH 195,934 195,934 195,934 195,934 195,934 195,934 195,934 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -16.51% -9.40% -12.15% -12.04% -17.10% -14.69% -6.45% -
ROE -6.60% -4.10% -5.21% -4.77% -5.66% -6.93% -3.21% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 31.99 37.24 35.74 33.86 27.86 39.88 41.78 -16.31%
EPS -4.88 -3.07 -3.91 -3.68 -4.36 -5.47 -2.28 66.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.75 0.77 0.77 0.79 0.71 2.80%
Adjusted Per Share Value based on latest NOSH - 195,934
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.06 3.57 3.42 3.24 2.67 3.82 4.00 -16.36%
EPS -0.47 -0.29 -0.37 -0.35 -0.42 -0.52 -0.22 65.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0709 0.0718 0.0718 0.0738 0.0738 0.0757 0.068 2.82%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.245 0.255 0.33 0.17 0.245 0.14 0.15 -
P/RPS 0.77 0.68 0.92 0.50 0.88 0.35 0.36 66.08%
P/EPS -5.02 -8.29 -8.45 -4.63 -5.62 -2.56 -6.59 -16.60%
EY -19.92 -12.06 -11.83 -21.62 -17.79 -39.08 -15.18 19.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.44 0.22 0.32 0.18 0.21 35.20%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 21/11/17 25/08/17 30/05/17 28/02/17 25/11/16 -
Price 0.215 0.25 0.275 0.20 0.18 0.165 0.145 -
P/RPS 0.67 0.67 0.77 0.59 0.65 0.41 0.35 54.23%
P/EPS -4.40 -8.13 -7.04 -5.44 -4.13 -3.02 -6.37 -21.87%
EY -22.70 -12.31 -14.20 -18.38 -24.22 -33.16 -15.70 27.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.37 0.26 0.23 0.21 0.20 28.13%

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