[PERMAJU] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -50.78%
YoY- -1.87%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 111,337 72,748 32,001 157,869 126,784 90,390 53,207 63.52%
PBT -847 1,238 -903 -11,379 -7,697 -4,712 -2,954 -56.48%
Tax -21 0 0 -276 -10 -10 0 -
NP -868 1,238 -903 -11,655 -7,707 -4,722 -2,954 -55.76%
-
NP to SH -2,895 -320 -1,255 -11,054 -7,331 -4,482 -2,840 1.28%
-
Tax Rate - 0.00% - - - - - -
Total Cost 112,205 71,510 32,904 169,524 134,491 95,112 56,161 58.56%
-
Net Worth 147,551 150,588 147,977 148,061 151,869 151,900 148,331 -0.35%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 147,551 150,588 147,977 148,061 151,869 151,900 148,331 -0.35%
NOSH 186,774 188,235 187,313 187,419 187,493 187,531 180,891 2.15%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -0.78% 1.70% -2.82% -7.38% -6.08% -5.22% -5.55% -
ROE -1.96% -0.21% -0.85% -7.47% -4.83% -2.95% -1.91% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 59.61 38.65 17.08 84.23 67.62 48.20 29.41 60.08%
EPS -1.55 -0.17 -0.67 -5.90 -3.91 -2.39 -1.52 1.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 0.79 0.79 0.81 0.81 0.82 -2.45%
Adjusted Per Share Value based on latest NOSH - 187,272
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.69 3.72 1.64 8.07 6.48 4.62 2.72 63.49%
EPS -0.15 -0.02 -0.06 -0.57 -0.37 -0.23 -0.15 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0755 0.077 0.0757 0.0757 0.0777 0.0777 0.0759 -0.35%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.295 0.285 0.29 0.295 0.335 0.39 0.365 -
P/RPS 0.49 0.74 1.70 0.35 0.50 0.81 1.24 -46.11%
P/EPS -19.03 -167.65 -43.28 -5.00 -8.57 -16.32 -23.25 -12.48%
EY -5.25 -0.60 -2.31 -19.99 -11.67 -6.13 -4.30 14.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.37 0.37 0.41 0.48 0.45 -12.22%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 22/08/14 29/05/14 25/02/14 27/11/13 23/08/13 27/05/13 -
Price 0.26 0.295 0.28 0.31 0.335 0.395 0.41 -
P/RPS 0.44 0.76 1.64 0.37 0.50 0.82 1.39 -53.52%
P/EPS -16.77 -173.53 -41.79 -5.26 -8.57 -16.53 -26.11 -25.53%
EY -5.96 -0.58 -2.39 -19.03 -11.67 -6.05 -3.83 34.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.35 0.39 0.41 0.49 0.50 -24.17%

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