[PERMAJU] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -934.86%
YoY- -336.68%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 170,016 188,142 189,608 157,581 128,261 97,012 74,508 73.23%
PBT -6,734 -54 2,120 -6,306 882 -798 1,208 -
Tax -9 -14 0 -384 -81 0 0 -
NP -6,744 -68 2,120 -6,690 801 -798 1,208 -
-
NP to SH -6,574 60 2,120 -6,690 801 -798 1,208 -
-
Tax Rate - - 0.00% - 9.18% - 0.00% -
Total Cost 176,760 188,210 187,488 164,271 127,460 97,810 73,300 79.73%
-
Net Worth 159,309 132,000 162,785 169,172 177,682 173,108 169,893 -4.19%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 159,309 132,000 162,785 169,172 177,682 173,108 169,893 -4.19%
NOSH 189,653 150,000 189,285 192,241 193,870 190,000 188,750 0.31%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -3.97% -0.04% 1.12% -4.25% 0.62% -0.82% 1.62% -
ROE -4.13% 0.05% 1.30% -3.95% 0.45% -0.46% 0.71% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 89.65 125.43 100.17 81.97 66.16 51.06 39.47 72.70%
EPS -3.47 0.04 1.12 -3.48 0.41 -0.42 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.88 0.86 0.88 0.9165 0.9111 0.9001 -4.49%
Adjusted Per Share Value based on latest NOSH - 190,365
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.70 9.62 9.70 8.06 6.56 4.96 3.81 73.31%
EPS -0.34 0.00 0.11 -0.34 0.04 -0.04 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0815 0.0675 0.0833 0.0865 0.0909 0.0885 0.0869 -4.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.29 0.38 0.43 0.37 0.40 0.41 0.31 -
P/RPS 0.32 0.30 0.43 0.45 0.60 0.80 0.79 -45.22%
P/EPS -8.37 950.00 38.39 -10.63 96.77 -97.62 48.44 -
EY -11.95 0.11 2.60 -9.41 1.03 -1.02 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.50 0.42 0.44 0.45 0.34 1.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 27/05/11 28/02/11 19/11/10 26/08/10 21/05/10 -
Price 0.28 0.30 0.37 0.38 0.34 0.32 0.36 -
P/RPS 0.31 0.24 0.37 0.46 0.51 0.63 0.91 -51.19%
P/EPS -8.08 750.00 33.04 -10.92 82.26 -76.19 56.25 -
EY -12.38 0.13 3.03 -9.16 1.22 -1.31 1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.43 0.43 0.37 0.35 0.40 -12.02%

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