[PERWAJA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PERWAJA] PERWAJA HOLDINGS BERHAD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -162.61%
YoY- -175.04%
Quarter Report
Latest QR
Upcoming QR
PERWAJA's Result
PERWAJA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,571,154 1,160,366 750,800 318,472 2,334,873 2,113,595 1,135,642 24.08%
PBT -143,590 -155,176 -168,242 -73,380 90,148 302,967 222,622 -
Tax 27,000 26,889 26,889 16,935 0 0 0 -
NP -116,590 -128,287 -141,353 -56,445 90,148 302,967 222,622 -
-
NP to SH -116,590 -128,287 -141,353 -56,445 90,148 302,967 222,622 -
-
Tax Rate - - - - 0.00% 0.00% 0.00% -
Total Cost 1,687,744 1,288,653 892,153 374,917 2,244,725 1,810,628 913,020 50.45%
-
Net Worth 935,305 923,935 907,257 991,147 977,383 1,144,992 1,010,099 -4.98%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 935,305 923,935 907,257 991,147 977,383 1,144,992 1,010,099 -4.98%
NOSH 560,063 559,960 560,035 559,970 519,884 506,633 500,049 7.82%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -7.42% -11.06% -18.83% -17.72% 3.86% 14.33% 19.60% -
ROE -12.47% -13.88% -15.58% -5.69% 9.22% 26.46% 22.04% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 280.53 207.22 134.06 56.87 449.11 417.18 227.11 15.07%
EPS -20.82 -22.91 -25.24 -10.08 17.34 59.80 44.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.65 1.62 1.77 1.88 2.26 2.02 -11.88%
Adjusted Per Share Value based on latest NOSH - 559,970
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 263.16 194.36 125.76 53.34 391.08 354.02 190.22 24.08%
EPS -19.53 -21.49 -23.68 -9.45 15.10 50.75 37.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5666 1.5476 1.5196 1.6601 1.6371 1.9178 1.6919 -4.98%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 - -
Price 0.86 1.02 0.85 0.42 0.50 0.85 0.00 -
P/RPS 0.31 0.49 0.63 0.74 0.11 0.20 0.00 -
P/EPS -4.13 -4.45 -3.37 -4.17 2.88 1.42 0.00 -
EY -24.21 -22.46 -29.69 -24.00 34.68 70.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.62 0.52 0.24 0.27 0.38 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 06/11/09 19/08/09 18/05/09 23/02/09 25/11/08 04/08/08 -
Price 0.94 0.91 1.06 0.74 0.51 0.53 0.00 -
P/RPS 0.34 0.44 0.79 1.30 0.11 0.13 0.00 -
P/EPS -4.52 -3.97 -4.20 -7.34 2.94 0.89 0.00 -
EY -22.15 -25.18 -23.81 -13.62 34.00 112.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.65 0.42 0.27 0.23 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