[PERMAJU] QoQ Quarter Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -166.67%
YoY- 95.35%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 31,009 46,637 60,592 31,200 31,377 32,654 25,655 13.48%
PBT 233 -599 -8,358 -281 1,416 -1,413 -20,101 -
Tax -185 -188 419 -663 0 0 -663 -57.33%
NP 48 -787 -7,939 -944 1,416 -1,413 -20,764 -
-
NP to SH 48 -787 -7,939 -944 1,416 -1,413 -20,764 -
-
Tax Rate 79.40% - - - 0.00% - - -
Total Cost 30,961 47,424 68,531 32,144 29,961 34,067 46,419 -23.67%
-
Net Worth 177,684 177,566 177,043 178,567 191,888 189,362 190,947 -4.69%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 177,684 177,566 177,043 178,567 191,888 189,362 190,947 -4.69%
NOSH 196,749 196,749 195,153 188,800 202,285 201,857 202,682 -1.96%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.15% -1.69% -13.10% -3.03% 4.51% -4.33% -80.94% -
ROE 0.03% -0.44% -4.48% -0.53% 0.74% -0.75% -10.87% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 15.76 23.70 31.05 16.53 15.51 16.18 12.66 15.73%
EPS 0.00 -0.40 -4.04 -0.50 0.70 -0.70 -9.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9031 0.9025 0.9072 0.9458 0.9486 0.9381 0.9421 -2.78%
Adjusted Per Share Value based on latest NOSH - 188,800
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.59 2.39 3.10 1.60 1.60 1.67 1.31 13.79%
EPS 0.00 -0.04 -0.41 -0.05 0.07 -0.07 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 0.0908 0.0906 0.0913 0.0981 0.0969 0.0977 -4.69%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.42 0.41 0.25 0.48 0.52 0.55 0.59 -
P/RPS 2.66 1.73 0.81 2.90 3.35 3.40 4.66 -31.21%
P/EPS 1,721.56 -102.50 -6.15 -96.00 74.29 -78.57 -5.76 -
EY 0.06 -0.98 -16.27 -1.04 1.35 -1.27 -17.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.28 0.51 0.55 0.59 0.63 -17.75%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 29/05/09 20/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.40 0.38 0.36 0.28 0.58 0.52 0.51 -
P/RPS 2.54 1.60 1.16 1.69 3.74 3.21 4.03 -26.50%
P/EPS 1,639.58 -95.00 -8.85 -56.00 82.86 -74.29 -4.98 -
EY 0.06 -1.05 -11.30 -1.79 1.21 -1.35 -20.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.40 0.30 0.61 0.55 0.54 -12.77%

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