[PERMAJU] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 178.85%
YoY- 138.37%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 157,581 128,261 97,012 74,508 119,287 132,965 155,292 0.97%
PBT -6,306 882 -798 1,208 -1,100 -1,066 -732 318.59%
Tax -384 -81 0 0 -432 -497 -746 -35.69%
NP -6,690 801 -798 1,208 -1,532 -1,564 -1,478 172.88%
-
NP to SH -6,690 801 -798 1,208 -1,532 -1,564 -1,478 172.88%
-
Tax Rate - 9.18% - 0.00% - - - -
Total Cost 164,271 127,460 97,810 73,300 120,819 134,529 156,770 3.15%
-
Net Worth 169,172 177,682 173,108 169,893 176,061 176,262 166,847 0.92%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 169,172 177,682 173,108 169,893 176,061 176,262 166,847 0.92%
NOSH 192,241 193,870 190,000 188,750 195,124 195,499 184,749 2.67%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -4.25% 0.62% -0.82% 1.62% -1.28% -1.18% -0.95% -
ROE -3.95% 0.45% -0.46% 0.71% -0.87% -0.89% -0.89% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 81.97 66.16 51.06 39.47 61.13 68.01 84.06 -1.65%
EPS -3.48 0.41 -0.42 0.64 -0.78 -0.80 -0.80 165.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.9165 0.9111 0.9001 0.9023 0.9016 0.9031 -1.70%
Adjusted Per Share Value based on latest NOSH - 188,750
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.06 6.56 4.96 3.81 6.10 6.80 7.94 1.00%
EPS -0.34 0.04 -0.04 0.06 -0.08 -0.08 -0.08 161.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0865 0.0909 0.0885 0.0869 0.0901 0.0902 0.0853 0.93%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.37 0.40 0.41 0.31 0.44 0.40 0.42 -
P/RPS 0.45 0.60 0.80 0.79 0.72 0.59 0.50 -6.76%
P/EPS -10.63 96.77 -97.62 48.44 -56.04 -50.00 -52.50 -65.41%
EY -9.41 1.03 -1.02 2.06 -1.78 -2.00 -1.90 189.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.45 0.34 0.49 0.44 0.47 -7.20%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 19/11/10 26/08/10 21/05/10 25/02/10 26/11/09 21/08/09 -
Price 0.38 0.34 0.32 0.36 0.34 0.41 0.40 -
P/RPS 0.46 0.51 0.63 0.91 0.56 0.60 0.48 -2.78%
P/EPS -10.92 82.26 -76.19 56.25 -43.30 -51.25 -50.00 -63.63%
EY -9.16 1.22 -1.31 1.78 -2.31 -1.95 -2.00 175.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.35 0.40 0.38 0.45 0.44 -1.51%

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