[PERWAJA] QoQ Quarter Result on 31-Dec-2012

Stock
[PERWAJA] PERWAJA HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012
Profit Trend
QoQ- -454.65%
YoY- -2.76%
Quarter Report
Latest QR
Upcoming QR
PERWAJA's Result
PERWAJA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 236,014 361,776 301,418 463,306 372,047 622,253 406,121 -30.33%
PBT -107,132 -74,126 -18,518 -172,418 -38,302 2,275 16,219 -
Tax -120,000 0 0 -40,024 0 0 0 -
NP -227,132 -74,126 -18,518 -212,442 -38,302 2,275 16,219 -
-
NP to SH -227,132 -74,126 -18,518 -212,442 -38,302 2,275 16,219 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 463,146 435,902 319,936 675,748 410,349 619,978 389,902 12.14%
-
Net Worth 78,398 302,326 374,835 397,635 610,368 643,658 643,167 -75.38%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 78,398 302,326 374,835 397,635 610,368 643,658 643,167 -75.38%
NOSH 559,990 559,864 559,456 560,049 559,970 554,878 559,275 0.08%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -96.24% -20.49% -6.14% -45.85% -10.29% 0.37% 3.99% -
ROE -289.71% -24.52% -4.94% -53.43% -6.28% 0.35% 2.52% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 42.15 64.62 53.88 82.73 66.44 112.14 72.62 -30.39%
EPS -40.56 -13.24 -3.31 -37.94 -6.84 0.41 2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.54 0.67 0.71 1.09 1.16 1.15 -75.40%
Adjusted Per Share Value based on latest NOSH - 560,049
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 39.53 60.60 50.49 77.60 62.32 104.23 68.02 -30.33%
EPS -38.04 -12.42 -3.10 -35.58 -6.42 0.38 2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1313 0.5064 0.6278 0.666 1.0223 1.0781 1.0773 -75.38%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.355 0.435 0.39 0.40 0.56 0.67 0.66 -
P/RPS 0.84 0.67 0.72 0.48 0.84 0.60 0.91 -5.19%
P/EPS -0.88 -3.29 -11.78 -1.05 -8.19 163.41 22.76 -
EY -114.25 -30.44 -8.49 -94.83 -12.21 0.61 4.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 0.81 0.58 0.56 0.51 0.58 0.57 170.54%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 30/08/13 28/05/13 28/02/13 30/11/12 29/08/12 15/05/12 -
Price 0.245 0.40 0.555 0.40 0.44 0.61 0.57 -
P/RPS 0.58 0.62 1.03 0.48 0.66 0.54 0.78 -17.90%
P/EPS -0.60 -3.02 -16.77 -1.05 -6.43 148.78 19.66 -
EY -165.55 -33.10 -5.96 -94.83 -15.55 0.67 5.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 0.74 0.83 0.56 0.40 0.53 0.50 130.34%

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