[PERMAJU] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 250.63%
YoY- 151.24%
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 94,071 47,402 157,581 96,196 48,506 18,627 119,287 -14.67%
PBT -27 530 -6,306 662 -399 302 -1,100 -91.61%
Tax -7 0 -384 -61 0 0 -432 -93.64%
NP -34 530 -6,690 601 -399 302 -1,532 -92.15%
-
NP to SH 30 530 -6,690 601 -399 302 -1,532 -
-
Tax Rate - 0.00% - 9.21% - 0.00% - -
Total Cost 94,105 46,872 164,271 95,595 48,905 18,325 120,819 -15.38%
-
Net Worth 132,000 162,785 169,172 177,682 173,108 169,893 176,061 -17.51%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 132,000 162,785 169,172 177,682 173,108 169,893 176,061 -17.51%
NOSH 150,000 189,285 192,241 193,870 190,000 188,750 195,124 -16.12%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -0.04% 1.12% -4.25% 0.62% -0.82% 1.62% -1.28% -
ROE 0.02% 0.33% -3.95% 0.34% -0.23% 0.18% -0.87% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 62.71 25.04 81.97 49.62 25.53 9.87 61.13 1.72%
EPS 0.02 0.28 -3.48 0.31 -0.21 0.16 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.86 0.88 0.9165 0.9111 0.9001 0.9023 -1.65%
Adjusted Per Share Value based on latest NOSH - 192,307
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.81 2.42 8.06 4.92 2.48 0.95 6.10 -14.68%
EPS 0.00 0.03 -0.34 0.03 -0.02 0.02 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0675 0.0833 0.0865 0.0909 0.0885 0.0869 0.0901 -17.55%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.38 0.43 0.37 0.40 0.41 0.31 0.44 -
P/RPS 0.61 1.72 0.45 0.81 1.61 3.14 0.72 -10.49%
P/EPS 1,900.00 153.57 -10.63 129.03 -195.24 193.75 -56.04 -
EY 0.05 0.65 -9.41 0.78 -0.51 0.52 -1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.42 0.44 0.45 0.34 0.49 -8.36%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 28/02/11 19/11/10 26/08/10 21/05/10 25/02/10 -
Price 0.30 0.37 0.38 0.34 0.32 0.36 0.34 -
P/RPS 0.48 1.48 0.46 0.69 1.25 3.65 0.56 -9.79%
P/EPS 1,500.00 132.14 -10.92 109.68 -152.38 225.00 -43.30 -
EY 0.07 0.76 -9.16 0.91 -0.66 0.44 -2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.43 0.37 0.35 0.40 0.38 -7.16%

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