[PERMAJU] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 112.32%
YoY- 6.6%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 47,803 55,288 52,889 48,705 62,982 33,441 46,669 1.60%
PBT -6,268 -1,211 -3,567 478 -4,725 -5,024 -557 398.49%
Tax -648 -4 0 0 62 0 -7 1918.48%
NP -6,916 -1,215 -3,567 478 -4,663 -5,024 -564 427.73%
-
NP to SH -6,809 -1,124 -3,483 565 -4,585 -4,961 -500 465.76%
-
Tax Rate - - - 0.00% - - - -
Total Cost 54,719 56,503 56,456 48,227 67,645 38,465 47,233 10.25%
-
Net Worth 155,573 162,979 162,914 193,403 150,343 158,450 169,230 -5.43%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 155,573 162,979 162,914 193,403 150,343 158,450 169,230 -5.43%
NOSH 187,438 187,333 187,258 217,307 185,609 188,631 192,307 -1.68%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -14.47% -2.20% -6.74% 0.98% -7.40% -15.02% -1.21% -
ROE -4.38% -0.69% -2.14% 0.29% -3.05% -3.13% -0.30% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.50 29.51 28.24 22.41 33.93 17.73 24.27 3.33%
EPS -3.64 -0.60 -1.86 0.26 -2.43 -2.63 -0.26 476.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.87 0.87 0.89 0.81 0.84 0.88 -3.80%
Adjusted Per Share Value based on latest NOSH - 217,307
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.45 2.83 2.71 2.49 3.22 1.71 2.39 1.65%
EPS -0.35 -0.06 -0.18 0.03 -0.23 -0.25 -0.03 410.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0796 0.0834 0.0833 0.0989 0.0769 0.081 0.0866 -5.43%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.42 0.46 0.72 0.28 0.30 0.29 0.38 -
P/RPS 1.65 1.56 2.55 1.25 0.88 1.64 1.57 3.35%
P/EPS -11.56 -76.67 -38.71 107.69 -12.14 -11.03 -146.15 -81.43%
EY -8.65 -1.30 -2.58 0.93 -8.23 -9.07 -0.68 440.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.83 0.31 0.37 0.35 0.43 11.98%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 23/11/12 09/08/12 25/05/12 28/02/12 25/11/11 26/08/11 -
Price 0.39 0.41 0.72 0.80 0.28 0.28 0.30 -
P/RPS 1.53 1.39 2.55 3.57 0.83 1.58 1.24 14.96%
P/EPS -10.74 -68.33 -38.71 307.69 -11.33 -10.65 -115.38 -79.31%
EY -9.31 -1.46 -2.58 0.33 -8.82 -9.39 -0.87 382.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.83 0.90 0.35 0.33 0.34 23.97%

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