[PERWAJA] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[PERWAJA] PERWAJA HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -10.48%
YoY- 105.5%
Quarter Report
Latest QR
Upcoming QR
PERWAJA's Result
PERWAJA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 271,272 465,198 373,736 410,788 409,566 432,328 318,472 -10.13%
PBT -37,825 10,265 22,663 11,586 13,066 -94,862 -73,380 -35.68%
Tax 0 0 0 111 0 9,954 16,935 -
NP -37,825 10,265 22,663 11,697 13,066 -84,908 -56,445 -23.40%
-
NP to SH -37,825 10,265 22,663 11,697 13,066 -84,908 -56,445 -23.40%
-
Tax Rate - 0.00% 0.00% -0.96% 0.00% - - -
Total Cost 309,097 454,933 351,073 399,091 396,500 517,236 374,917 -12.06%
-
Net Worth 952,629 992,844 976,853 559,035 925,274 907,328 991,147 -2.60%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 952,629 992,844 976,853 559,035 925,274 907,328 991,147 -2.60%
NOSH 560,370 560,928 558,201 559,035 560,772 560,079 559,970 0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -13.94% 2.21% 6.06% 2.85% 3.19% -19.64% -17.72% -
ROE -3.97% 1.03% 2.32% 2.09% 1.41% -9.36% -5.69% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.41 82.93 66.95 73.48 73.04 77.19 56.87 -10.17%
EPS -6.75 1.83 4.06 2.09 2.33 -15.16 -10.08 -23.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.77 1.75 1.00 1.65 1.62 1.77 -2.65%
Adjusted Per Share Value based on latest NOSH - 559,035
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 45.44 77.92 62.60 68.81 68.60 72.41 53.34 -10.12%
EPS -6.34 1.72 3.80 1.96 2.19 -14.22 -9.45 -23.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5956 1.663 1.6362 0.9364 1.5498 1.5197 1.6601 -2.60%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.71 0.79 0.97 0.86 1.02 0.85 0.42 -
P/RPS 1.47 0.95 1.45 1.17 1.40 1.10 0.74 57.95%
P/EPS -10.52 43.17 23.89 41.10 43.78 -5.61 -4.17 85.21%
EY -9.51 2.32 4.19 2.43 2.28 -17.84 -24.00 -46.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.55 0.86 0.62 0.52 0.24 45.17%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 25/05/10 25/02/10 06/11/09 19/08/09 18/05/09 -
Price 0.67 0.75 0.75 0.94 0.91 1.06 0.74 -
P/RPS 1.38 0.90 1.12 1.28 1.25 1.37 1.30 4.05%
P/EPS -9.93 40.98 18.47 44.93 39.06 -6.99 -7.34 22.29%
EY -10.07 2.44 5.41 2.23 2.56 -14.30 -13.62 -18.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.43 0.94 0.55 0.65 0.42 -4.81%

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