[PERMAJU] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 46.5%
YoY- -121.5%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 74,689 78,233 84,602 63,648 106,325 114,169 108,052 -21.73%
PBT -11,820 -5,054 -5,118 -4,312 -4,075 -632 -2,640 170.41%
Tax 848 6 0 0 -1,848 -1,546 -1,458 -
NP -10,972 -5,048 -5,118 -4,312 -5,923 -2,178 -4,098 92.24%
-
NP to SH -10,245 -4,264 -4,242 -3,420 -6,392 -2,848 -4,358 76.34%
-
Tax Rate - - - - - - - -
Total Cost 85,661 83,281 89,720 67,960 112,248 116,347 112,150 -16.37%
-
Net Worth 147,936 132,956 135,143 133,826 136,837 142,399 140,883 3.29%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 147,936 132,956 135,143 133,826 136,837 142,399 140,883 3.29%
NOSH 195,934 195,934 187,699 185,869 187,448 187,368 187,844 2.83%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -14.69% -6.45% -6.05% -6.77% -5.57% -1.91% -3.79% -
ROE -6.93% -3.21% -3.14% -2.56% -4.67% -2.00% -3.09% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 39.88 41.78 45.07 34.24 56.72 60.93 57.52 -21.57%
EPS -5.47 -2.28 -2.26 -1.84 -3.41 -1.52 -2.32 76.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.71 0.72 0.72 0.73 0.76 0.75 3.50%
Adjusted Per Share Value based on latest NOSH - 185,869
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.82 4.00 4.33 3.26 5.44 5.84 5.53 -21.76%
EPS -0.52 -0.22 -0.22 -0.17 -0.33 -0.15 -0.22 76.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 0.068 0.0691 0.0684 0.07 0.0728 0.0721 3.28%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.14 0.15 0.17 0.145 0.16 0.165 0.20 -
P/RPS 0.35 0.36 0.38 0.42 0.28 0.27 0.35 0.00%
P/EPS -2.56 -6.59 -7.52 -7.88 -4.69 -10.86 -8.62 -55.32%
EY -39.08 -15.18 -13.29 -12.69 -21.31 -9.21 -11.60 123.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.21 0.24 0.20 0.22 0.22 0.27 -23.59%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 26/08/16 27/05/16 26/02/16 20/11/15 21/08/15 -
Price 0.165 0.145 0.155 0.165 0.18 0.175 0.16 -
P/RPS 0.41 0.35 0.34 0.48 0.32 0.29 0.28 28.79%
P/EPS -3.02 -6.37 -6.86 -8.97 -5.28 -11.51 -6.90 -42.20%
EY -33.16 -15.70 -14.58 -11.15 -18.94 -8.69 -14.50 73.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.22 0.23 0.25 0.23 0.21 0.00%

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