[PERMAJU] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 78.11%
YoY- 69.24%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 106,325 114,169 108,052 119,248 140,279 148,449 145,496 -18.82%
PBT -4,075 -632 -2,640 696 -3,842 -1,129 2,476 -
Tax -1,848 -1,546 -1,458 -1,532 -1,369 -28 0 -
NP -5,923 -2,178 -4,098 -836 -5,211 -1,157 2,476 -
-
NP to SH -6,392 -2,848 -4,358 -1,544 -7,052 -3,860 -640 361.83%
-
Tax Rate - - - 220.11% - - 0.00% -
Total Cost 112,248 116,347 112,150 120,084 145,490 149,606 143,020 -14.87%
-
Net Worth 136,837 142,399 140,883 139,695 142,375 147,551 150,588 -6.16%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 136,837 142,399 140,883 139,695 142,375 147,551 150,588 -6.16%
NOSH 187,448 187,368 187,844 183,809 187,336 186,774 188,235 -0.27%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -5.57% -1.91% -3.79% -0.70% -3.71% -0.78% 1.70% -
ROE -4.67% -2.00% -3.09% -1.11% -4.95% -2.62% -0.43% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 56.72 60.93 57.52 64.88 74.88 79.48 77.29 -18.59%
EPS -3.41 -1.52 -2.32 -0.84 -3.77 -2.07 -0.34 363.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.76 0.75 0.76 0.76 0.79 0.80 -5.90%
Adjusted Per Share Value based on latest NOSH - 183,809
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.44 5.84 5.53 6.10 7.17 7.59 7.44 -18.79%
EPS -0.33 -0.15 -0.22 -0.08 -0.36 -0.20 -0.03 392.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.0728 0.072 0.0714 0.0728 0.0754 0.077 -6.14%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.16 0.165 0.20 0.225 0.25 0.295 0.285 -
P/RPS 0.28 0.27 0.35 0.35 0.33 0.37 0.37 -16.91%
P/EPS -4.69 -10.86 -8.62 -26.79 -6.64 -14.27 -83.82 -85.29%
EY -21.31 -9.21 -11.60 -3.73 -15.06 -7.01 -1.19 580.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.27 0.30 0.33 0.37 0.36 -27.92%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 20/11/15 21/08/15 27/05/15 27/02/15 20/11/14 22/08/14 -
Price 0.18 0.175 0.16 0.205 0.23 0.26 0.295 -
P/RPS 0.32 0.29 0.28 0.32 0.31 0.33 0.38 -10.79%
P/EPS -5.28 -11.51 -6.90 -24.40 -6.11 -12.58 -86.76 -84.44%
EY -18.94 -8.69 -14.50 -4.10 -16.37 -7.95 -1.15 544.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.21 0.27 0.30 0.33 0.37 -22.94%

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