[PERMAJU] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 73.83%
YoY- -602.65%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 157,869 126,784 90,390 53,207 204,685 156,882 101,594 34.05%
PBT -11,379 -7,697 -4,712 -2,954 -10,567 -4,300 -3,089 137.95%
Tax -276 -10 -10 0 -652 -4 0 -
NP -11,655 -7,707 -4,722 -2,954 -11,219 -4,304 -3,089 141.77%
-
NP to SH -11,054 -7,331 -4,482 -2,840 -10,851 -4,042 -2,918 142.42%
-
Tax Rate - - - - - - - -
Total Cost 169,524 134,491 95,112 56,161 215,904 161,186 104,683 37.78%
-
Net Worth 148,061 151,869 151,900 148,331 159,217 162,802 162,734 -6.08%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 148,061 151,869 151,900 148,331 159,217 162,802 162,734 -6.08%
NOSH 187,419 187,493 187,531 180,891 187,314 187,129 187,051 0.13%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -7.38% -6.08% -5.22% -5.55% -5.48% -2.74% -3.04% -
ROE -7.47% -4.83% -2.95% -1.91% -6.82% -2.48% -1.79% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 84.23 67.62 48.20 29.41 109.27 83.84 54.31 33.87%
EPS -5.90 -3.91 -2.39 -1.52 -5.79 -2.16 -1.56 142.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.81 0.81 0.82 0.85 0.87 0.87 -6.21%
Adjusted Per Share Value based on latest NOSH - 180,891
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.07 6.48 4.62 2.72 10.47 8.02 5.20 33.93%
EPS -0.57 -0.37 -0.23 -0.15 -0.56 -0.21 -0.15 142.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 0.0777 0.0777 0.0759 0.0814 0.0833 0.0832 -6.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.295 0.335 0.39 0.365 0.42 0.46 0.72 -
P/RPS 0.35 0.50 0.81 1.24 0.38 0.55 1.33 -58.83%
P/EPS -5.00 -8.57 -16.32 -23.25 -7.25 -21.30 -46.15 -77.18%
EY -19.99 -11.67 -6.13 -4.30 -13.79 -4.70 -2.17 337.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.48 0.45 0.49 0.53 0.83 -41.55%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 27/11/13 23/08/13 27/05/13 22/02/13 23/11/12 09/08/12 -
Price 0.31 0.335 0.395 0.41 0.39 0.41 0.72 -
P/RPS 0.37 0.50 0.82 1.39 0.36 0.49 1.33 -57.28%
P/EPS -5.26 -8.57 -16.53 -26.11 -6.73 -18.98 -46.15 -76.39%
EY -19.03 -11.67 -6.05 -3.83 -14.85 -5.27 -2.17 323.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.49 0.50 0.46 0.47 0.83 -39.47%

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