[PERMAJU] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 107.27%
YoY- 75.5%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 62,982 33,441 46,669 47,402 61,385 47,690 29,879 64.17%
PBT -4,725 -5,024 -557 530 -6,968 1,061 -701 255.58%
Tax 62 0 -7 0 -323 -61 0 -
NP -4,663 -5,024 -564 530 -7,291 1,000 -701 252.47%
-
NP to SH -4,585 -4,961 -500 530 -7,291 1,000 -701 248.54%
-
Tax Rate - - - 0.00% - 5.75% - -
Total Cost 67,645 38,465 47,233 46,872 68,676 46,690 30,580 69.52%
-
Net Worth 150,343 158,450 169,230 162,785 167,293 176,250 177,411 -10.42%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 150,343 158,450 169,230 162,785 167,293 176,250 177,411 -10.42%
NOSH 185,609 188,631 192,307 189,285 190,365 192,307 194,722 -3.13%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -7.40% -15.02% -1.21% 1.12% -11.88% 2.10% -2.35% -
ROE -3.05% -3.13% -0.30% 0.33% -4.36% 0.57% -0.40% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 33.93 17.73 24.27 25.04 32.25 24.80 15.34 69.51%
EPS -2.43 -2.63 -0.26 0.28 -3.83 0.52 -0.36 255.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.84 0.88 0.86 0.8788 0.9165 0.9111 -7.52%
Adjusted Per Share Value based on latest NOSH - 189,285
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.22 1.71 2.39 2.42 3.14 2.44 1.53 64.00%
EPS -0.23 -0.25 -0.03 0.03 -0.37 0.05 -0.04 219.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0769 0.081 0.0866 0.0833 0.0856 0.0901 0.0907 -10.39%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.30 0.29 0.38 0.43 0.37 0.40 0.41 -
P/RPS 0.88 1.64 1.57 1.72 1.15 1.61 2.67 -52.18%
P/EPS -12.14 -11.03 -146.15 153.57 -9.66 76.92 -113.89 -77.42%
EY -8.23 -9.07 -0.68 0.65 -10.35 1.30 -0.88 342.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.43 0.50 0.42 0.44 0.45 -12.20%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 26/08/11 27/05/11 28/02/11 19/11/10 26/08/10 -
Price 0.28 0.28 0.30 0.37 0.38 0.34 0.32 -
P/RPS 0.83 1.58 1.24 1.48 1.18 1.37 2.09 -45.88%
P/EPS -11.33 -10.65 -115.38 132.14 -9.92 65.38 -88.89 -74.57%
EY -8.82 -9.39 -0.87 0.76 -10.08 1.53 -1.13 292.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.34 0.43 0.43 0.37 0.35 0.00%

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