[PERWAJA] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[PERWAJA] PERWAJA HOLDINGS BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 15.41%
YoY- -1859.68%
Quarter Report
Latest QR
Upcoming QR
PERWAJA's Result
PERWAJA's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,813,034 1,573,253 1,593,237 1,490,671 1,405,717 1,488,443 1,436,074 16.82%
PBT -199,240 -216,145 -256,646 -119,621 -141,421 -116,526 -69,581 101.77%
Tax -5,024 -5,024 -5,024 -37 -37 -37 -37 2549.70%
NP -204,264 -221,169 -261,670 -119,658 -141,458 -116,563 -69,618 105.08%
-
NP to SH -204,264 -221,169 -261,670 -119,658 -141,458 -116,563 -69,618 105.08%
-
Tax Rate - - - - - - - -
Total Cost 2,017,298 1,794,422 1,854,907 1,610,329 1,547,175 1,605,006 1,505,692 21.55%
-
Net Worth 643,658 643,167 649,692 834,868 852,015 726,102 890,642 -19.48%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 643,658 643,167 649,692 834,868 852,015 726,102 890,642 -19.48%
NOSH 554,878 559,275 560,079 560,314 560,536 471,495 560,152 -0.62%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -11.27% -14.06% -16.42% -8.03% -10.06% -7.83% -4.85% -
ROE -31.73% -34.39% -40.28% -14.33% -16.60% -16.05% -7.82% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 326.74 281.30 284.47 266.04 250.78 315.69 256.37 17.56%
EPS -36.81 -39.55 -46.72 -21.36 -25.24 -24.72 -12.43 106.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 1.16 1.49 1.52 1.54 1.59 -18.97%
Adjusted Per Share Value based on latest NOSH - 560,314
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 303.68 263.51 266.86 249.68 235.45 249.31 240.54 16.82%
EPS -34.21 -37.05 -43.83 -20.04 -23.69 -19.52 -11.66 105.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0781 1.0773 1.0882 1.3984 1.4271 1.2162 1.4918 -19.48%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.67 0.66 0.52 0.51 0.60 0.65 0.67 -
P/RPS 0.21 0.23 0.18 0.19 0.24 0.21 0.26 -13.28%
P/EPS -1.82 -1.67 -1.11 -2.39 -2.38 -2.63 -5.39 -51.54%
EY -54.94 -59.92 -89.85 -41.87 -42.06 -38.03 -18.55 106.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.45 0.34 0.39 0.42 0.42 24.03%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 15/05/12 29/02/12 25/11/11 24/08/11 25/05/11 28/02/11 -
Price 0.61 0.57 0.72 0.52 0.59 0.58 0.62 -
P/RPS 0.19 0.20 0.25 0.20 0.24 0.18 0.24 -14.43%
P/EPS -1.66 -1.44 -1.54 -2.43 -2.34 -2.35 -4.99 -52.02%
EY -60.35 -69.38 -64.89 -41.07 -42.77 -42.62 -20.05 108.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.62 0.35 0.39 0.38 0.39 22.71%

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