[PERMAJU] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 107.92%
YoY- 75.5%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 190,494 127,512 94,071 47,402 157,581 96,196 48,506 148.29%
PBT -9,776 -5,051 -27 530 -6,306 662 -399 738.67%
Tax 55 -7 -7 0 -384 -61 0 -
NP -9,721 -5,058 -34 530 -6,690 601 -399 735.53%
-
NP to SH -9,516 -4,931 30 530 -6,690 601 -399 723.78%
-
Tax Rate - - - 0.00% - 9.21% - -
Total Cost 200,215 132,570 94,105 46,872 164,271 95,595 48,905 155.25%
-
Net Worth 164,442 159,309 132,000 162,785 169,172 177,682 173,108 -3.35%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 164,442 159,309 132,000 162,785 169,172 177,682 173,108 -3.35%
NOSH 184,766 189,653 150,000 189,285 192,241 193,870 190,000 -1.84%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -5.10% -3.97% -0.04% 1.12% -4.25% 0.62% -0.82% -
ROE -5.79% -3.10% 0.02% 0.33% -3.95% 0.34% -0.23% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 103.10 67.23 62.71 25.04 81.97 49.62 25.53 152.94%
EPS -5.04 -2.60 0.02 0.28 -3.48 0.31 -0.21 727.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.84 0.88 0.86 0.88 0.9165 0.9111 -1.54%
Adjusted Per Share Value based on latest NOSH - 189,285
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.74 6.52 4.81 2.42 8.06 4.92 2.48 148.30%
EPS -0.49 -0.25 0.00 0.03 -0.34 0.03 -0.02 738.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0841 0.0815 0.0675 0.0833 0.0865 0.0909 0.0885 -3.33%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.30 0.29 0.38 0.43 0.37 0.40 0.41 -
P/RPS 0.29 0.43 0.61 1.72 0.45 0.81 1.61 -68.00%
P/EPS -5.82 -11.15 1,900.00 153.57 -10.63 129.03 -195.24 -90.32%
EY -17.17 -8.97 0.05 0.65 -9.41 0.78 -0.51 935.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.43 0.50 0.42 0.44 0.45 -17.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 26/08/11 27/05/11 28/02/11 19/11/10 26/08/10 -
Price 0.28 0.28 0.30 0.37 0.38 0.34 0.32 -
P/RPS 0.27 0.42 0.48 1.48 0.46 0.69 1.25 -63.89%
P/EPS -5.44 -10.77 1,500.00 132.14 -10.92 109.68 -152.38 -89.09%
EY -18.39 -9.29 0.07 0.76 -9.16 0.91 -0.66 813.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.34 0.43 0.43 0.37 0.35 -7.75%

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