[PERMAJU] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -11057.78%
YoY- -920.47%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 203,188 194,820 190,494 170,016 188,142 189,608 157,581 18.48%
PBT -6,178 1,912 -9,776 -6,734 -54 2,120 -6,306 -1.35%
Tax 0 0 55 -9 -14 0 -384 -
NP -6,178 1,912 -9,721 -6,744 -68 2,120 -6,690 -5.17%
-
NP to SH -5,836 2,260 -9,516 -6,574 60 2,120 -6,690 -8.70%
-
Tax Rate - 0.00% - - - 0.00% - -
Total Cost 209,366 192,908 200,215 176,760 188,210 187,488 164,271 17.56%
-
Net Worth 162,734 193,403 164,442 159,309 132,000 162,785 169,172 -2.55%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 162,734 193,403 164,442 159,309 132,000 162,785 169,172 -2.55%
NOSH 187,051 217,307 184,766 189,653 150,000 189,285 192,241 -1.80%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -3.04% 0.98% -5.10% -3.97% -0.04% 1.12% -4.25% -
ROE -3.59% 1.17% -5.79% -4.13% 0.05% 1.30% -3.95% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 108.63 89.65 103.10 89.65 125.43 100.17 81.97 20.67%
EPS -3.12 1.04 -5.04 -3.47 0.04 1.12 -3.48 -7.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.89 0.89 0.84 0.88 0.86 0.88 -0.75%
Adjusted Per Share Value based on latest NOSH - 188,631
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 10.39 9.96 9.74 8.70 9.62 9.70 8.06 18.46%
EPS -0.30 0.12 -0.49 -0.34 0.00 0.11 -0.34 -8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0832 0.0989 0.0841 0.0815 0.0675 0.0833 0.0865 -2.56%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.72 0.28 0.30 0.29 0.38 0.43 0.37 -
P/RPS 0.66 0.31 0.29 0.32 0.30 0.43 0.45 29.11%
P/EPS -23.08 26.92 -5.82 -8.37 950.00 38.39 -10.63 67.75%
EY -4.33 3.71 -17.17 -11.95 0.11 2.60 -9.41 -40.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.31 0.34 0.35 0.43 0.50 0.42 57.54%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 25/05/12 28/02/12 25/11/11 26/08/11 27/05/11 28/02/11 -
Price 0.72 0.80 0.28 0.28 0.30 0.37 0.38 -
P/RPS 0.66 0.89 0.27 0.31 0.24 0.37 0.46 27.23%
P/EPS -23.08 76.92 -5.44 -8.08 750.00 33.04 -10.92 64.76%
EY -4.33 1.30 -18.39 -12.38 0.13 3.03 -9.16 -39.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.90 0.31 0.33 0.34 0.43 0.43 55.08%

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