[PERWAJA] QoQ Cumulative Quarter Result on 31-Dec-2012

Stock
[PERWAJA] PERWAJA HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012
Profit Trend
QoQ- -1072.51%
YoY- 11.24%
Quarter Report
Latest QR
Upcoming QR
PERWAJA's Result
PERWAJA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,081,581 1,863,727 1,863,727 1,863,727 1,400,421 1,028,374 406,121 92.01%
PBT -1,097,452 -192,226 -192,226 -192,226 -19,808 18,494 16,219 -
Tax -120,019 -40,024 -40,024 -40,024 0 0 0 -
NP -1,217,471 -232,250 -232,250 -232,250 -19,808 18,494 16,219 -
-
NP to SH -1,217,471 -232,250 -232,250 -232,250 -19,808 18,494 16,219 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 2,299,052 2,095,977 2,095,977 2,095,977 1,420,229 1,009,880 389,902 226.03%
-
Net Worth 0 0 0 397,601 609,907 650,092 643,167 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 0 0 0 397,601 609,907 650,092 643,167 -
NOSH 560,028 560,120 559,456 560,002 559,548 560,424 559,275 0.08%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -112.56% -12.46% -12.46% -12.46% -1.41% 1.80% 3.99% -
ROE 0.00% 0.00% 0.00% -58.41% -3.25% 2.84% 2.52% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 193.13 332.74 333.13 332.81 250.28 183.50 72.62 91.83%
EPS -217.41 -41.47 -41.47 -41.47 -3.54 3.30 2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.71 1.09 1.16 1.15 -
Adjusted Per Share Value based on latest NOSH - 560,049
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 181.16 312.17 312.17 312.17 234.57 172.25 68.02 92.02%
EPS -203.92 -38.90 -38.90 -38.90 -3.32 3.10 2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.666 1.0216 1.0889 1.0773 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.355 0.435 0.39 0.40 0.56 0.67 0.66 -
P/RPS 0.18 0.13 0.12 0.12 0.22 0.37 0.91 -66.01%
P/EPS -0.16 -1.05 -0.94 -0.96 -15.82 20.30 22.76 -
EY -612.38 -95.32 -106.44 -103.68 -6.32 4.93 4.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.56 0.51 0.58 0.57 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 30/08/13 28/05/13 28/02/13 30/11/12 29/08/12 15/05/12 -
Price 0.245 0.40 0.555 0.40 0.44 0.61 0.57 -
P/RPS 0.13 0.12 0.17 0.12 0.18 0.33 0.78 -69.68%
P/EPS -0.11 -0.96 -1.34 -0.96 -12.43 18.48 19.66 -
EY -887.33 -103.66 -74.80 -103.68 -8.05 5.41 5.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.56 0.40 0.53 0.50 -

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