[PERMAJU] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 123.75%
YoY- 6.6%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 204,685 209,176 203,188 194,820 190,494 170,016 188,142 5.75%
PBT -10,567 -5,733 -6,178 1,912 -9,776 -6,734 -54 3217.12%
Tax -652 -5 0 0 55 -9 -14 1179.45%
NP -11,219 -5,738 -6,178 1,912 -9,721 -6,744 -68 2861.94%
-
NP to SH -10,851 -5,389 -5,836 2,260 -9,516 -6,574 60 -
-
Tax Rate - - - 0.00% - - - -
Total Cost 215,904 214,914 209,366 192,908 200,215 176,760 188,210 9.53%
-
Net Worth 159,217 162,802 162,734 193,403 164,442 159,309 132,000 13.24%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 159,217 162,802 162,734 193,403 164,442 159,309 132,000 13.24%
NOSH 187,314 187,129 187,051 217,307 184,766 189,653 150,000 15.88%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -5.48% -2.74% -3.04% 0.98% -5.10% -3.97% -0.04% -
ROE -6.82% -3.31% -3.59% 1.17% -5.79% -4.13% 0.05% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 109.27 111.78 108.63 89.65 103.10 89.65 125.43 -8.74%
EPS -5.79 -2.88 -3.12 1.04 -5.04 -3.47 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.87 0.87 0.89 0.89 0.84 0.88 -2.27%
Adjusted Per Share Value based on latest NOSH - 217,307
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.47 10.70 10.39 9.96 9.74 8.69 9.62 5.77%
EPS -0.55 -0.28 -0.30 0.12 -0.49 -0.34 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0814 0.0832 0.0832 0.0989 0.0841 0.0815 0.0675 13.23%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.42 0.46 0.72 0.28 0.30 0.29 0.38 -
P/RPS 0.38 0.41 0.66 0.31 0.29 0.32 0.30 16.98%
P/EPS -7.25 -15.97 -23.08 26.92 -5.82 -8.37 950.00 -
EY -13.79 -6.26 -4.33 3.71 -17.17 -11.95 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.83 0.31 0.34 0.35 0.43 9.05%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 23/11/12 09/08/12 25/05/12 28/02/12 25/11/11 26/08/11 -
Price 0.39 0.41 0.72 0.80 0.28 0.28 0.30 -
P/RPS 0.36 0.37 0.66 0.89 0.27 0.31 0.24 30.87%
P/EPS -6.73 -14.24 -23.08 76.92 -5.44 -8.08 750.00 -
EY -14.85 -7.02 -4.33 1.30 -18.39 -12.38 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.83 0.90 0.31 0.33 0.34 22.21%

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