[PERMAJU] QoQ Quarter Result on 31-Dec-2007 [#4]

Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -2.35%
YoY- -1347.09%
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 31,200 31,377 32,654 25,655 55,834 86,144 56,055 -32.26%
PBT -281 1,416 -1,413 -20,101 -28,649 2,017 3,852 -
Tax -663 0 0 -663 8,362 -1,203 -683 -1.95%
NP -944 1,416 -1,413 -20,764 -20,287 814 3,169 -
-
NP to SH -944 1,416 -1,413 -20,764 -20,287 814 3,169 -
-
Tax Rate - 0.00% - - - 59.64% 17.73% -
Total Cost 32,144 29,961 34,067 46,419 76,121 85,330 52,886 -28.18%
-
Net Worth 178,567 191,888 189,362 190,947 207,094 224,073 234,569 -16.58%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 178,567 191,888 189,362 190,947 207,094 224,073 234,569 -16.58%
NOSH 188,800 202,285 201,857 202,682 209,144 203,499 211,266 -7.20%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -3.03% 4.51% -4.33% -80.94% -36.33% 0.94% 5.65% -
ROE -0.53% 0.74% -0.75% -10.87% -9.80% 0.36% 1.35% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.53 15.51 16.18 12.66 26.70 42.33 26.53 -26.98%
EPS -0.50 0.70 -0.70 -9.90 -9.70 0.40 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9458 0.9486 0.9381 0.9421 0.9902 1.1011 1.1103 -10.11%
Adjusted Per Share Value based on latest NOSH - 202,682
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.60 1.60 1.67 1.31 2.86 4.41 2.87 -32.19%
EPS -0.05 0.07 -0.07 -1.06 -1.04 0.04 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0913 0.0981 0.0969 0.0977 0.1059 0.1146 0.12 -16.61%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.48 0.52 0.55 0.59 0.62 0.70 0.60 -
P/RPS 2.90 3.35 3.40 4.66 2.32 1.65 2.26 18.03%
P/EPS -96.00 74.29 -78.57 -5.76 -6.39 175.00 40.00 -
EY -1.04 1.35 -1.27 -17.36 -15.65 0.57 2.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.59 0.63 0.63 0.64 0.54 -3.72%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 29/08/07 25/05/07 -
Price 0.28 0.58 0.52 0.51 0.62 0.56 0.67 -
P/RPS 1.69 3.74 3.21 4.03 2.32 1.32 2.53 -23.52%
P/EPS -56.00 82.86 -74.29 -4.98 -6.39 140.00 44.67 -
EY -1.79 1.21 -1.35 -20.09 -15.65 0.71 2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.61 0.55 0.54 0.63 0.51 0.60 -36.92%

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