[PERMAJU] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -70.52%
YoY- -322.4%
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 126,974 128,062 130,616 223,688 264,044 284,398 224,220 -31.48%
PBT -370 6 -5,652 -42,881 -30,373 11,738 15,408 -
Tax -884 0 0 5,813 8,634 -3,772 -2,732 -52.77%
NP -1,254 6 -5,652 -37,068 -21,738 7,966 12,676 -
-
NP to SH -1,254 6 -5,652 -37,068 -21,738 7,966 12,676 -
-
Tax Rate - 0.00% - - - 32.13% 17.73% -
Total Cost 128,229 128,056 136,268 260,756 285,782 276,432 211,544 -28.31%
-
Net Worth 177,999 191,481 189,362 199,291 212,423 243,648 234,569 -16.76%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 177,999 191,481 189,362 199,291 212,423 243,648 234,569 -16.76%
NOSH 188,199 201,857 201,857 211,203 214,526 221,277 211,266 -7.39%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -0.99% 0.00% -4.33% -16.57% -8.23% 2.80% 5.65% -
ROE -0.70% 0.00% -2.98% -18.60% -10.23% 3.27% 5.40% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 67.47 63.44 64.71 105.91 123.08 128.53 106.13 -26.00%
EPS -0.67 0.00 -2.80 -17.60 -10.13 3.60 6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9458 0.9486 0.9381 0.9436 0.9902 1.1011 1.1103 -10.11%
Adjusted Per Share Value based on latest NOSH - 202,682
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.49 6.55 6.68 11.44 13.51 14.55 11.47 -31.51%
EPS -0.06 0.00 -0.29 -1.90 -1.11 0.41 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.091 0.0979 0.0969 0.1019 0.1087 0.1246 0.12 -16.79%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.48 0.52 0.55 0.59 0.62 0.70 0.60 -
P/RPS 0.71 0.82 0.85 0.56 0.50 0.54 0.57 15.72%
P/EPS -72.00 17,494.29 -19.64 -3.36 -6.12 19.44 10.00 -
EY -1.39 0.01 -5.09 -29.75 -16.34 5.14 10.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.59 0.63 0.63 0.64 0.54 -3.72%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 29/08/07 25/05/07 -
Price 0.28 0.58 0.52 0.51 0.62 0.56 0.67 -
P/RPS 0.42 0.91 0.80 0.48 0.50 0.44 0.63 -23.62%
P/EPS -42.00 19,512.86 -18.57 -2.91 -6.12 15.56 11.17 -
EY -2.38 0.01 -5.38 -34.41 -16.34 6.43 8.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.61 0.55 0.54 0.63 0.51 0.60 -36.92%

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