[PERMAJU] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -843.68%
YoY- 76.04%
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 99,724 77,646 46,637 155,823 95,231 64,031 32,654 110.35%
PBT -800 -366 -599 -8,636 -278 3 -1,413 -31.53%
Tax -373 -373 -188 -244 -663 0 0 -
NP -1,173 -739 -787 -8,880 -941 3 -1,413 -11.66%
-
NP to SH -1,173 -739 -787 -8,880 -941 3 -1,413 -11.66%
-
Tax Rate - - - - - 0.00% - -
Total Cost 100,897 78,385 47,424 164,703 96,172 64,028 34,067 106.09%
-
Net Worth 176,262 166,847 177,566 180,089 177,999 191,481 189,362 -4.66%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 176,262 166,847 177,566 180,089 177,999 191,481 189,362 -4.66%
NOSH 195,499 184,749 196,749 198,883 188,200 201,857 201,857 -2.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -1.18% -0.95% -1.69% -5.70% -0.99% 0.00% -4.33% -
ROE -0.67% -0.44% -0.44% -4.93% -0.53% 0.00% -0.75% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 51.01 42.03 23.70 78.35 50.60 31.72 16.18 114.85%
EPS -0.60 -0.40 -0.40 -4.49 -0.50 0.00 -0.70 -9.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9016 0.9031 0.9025 0.9055 0.9458 0.9486 0.9381 -2.60%
Adjusted Per Share Value based on latest NOSH - 195,153
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.10 3.97 2.39 7.97 4.87 3.28 1.67 110.34%
EPS -0.06 -0.04 -0.04 -0.45 -0.05 0.00 -0.07 -9.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0902 0.0853 0.0908 0.0921 0.091 0.0979 0.0969 -4.66%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.40 0.42 0.41 0.25 0.48 0.52 0.55 -
P/RPS 0.78 1.00 1.73 0.32 0.95 1.64 3.40 -62.49%
P/EPS -66.67 -105.00 -102.50 -5.60 -96.00 34,988.57 -78.57 -10.36%
EY -1.50 -0.95 -0.98 -17.86 -1.04 0.00 -1.27 11.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.45 0.28 0.51 0.55 0.59 -17.74%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 21/08/09 29/05/09 20/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.41 0.40 0.38 0.36 0.28 0.58 0.52 -
P/RPS 0.80 0.95 1.60 0.46 0.55 1.83 3.21 -60.36%
P/EPS -68.33 -100.00 -95.00 -8.06 -56.00 39,025.72 -74.29 -5.41%
EY -1.46 -1.00 -1.05 -12.40 -1.79 0.00 -1.35 5.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.42 0.40 0.30 0.61 0.55 -12.51%

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