[PERWAJA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PERWAJA] PERWAJA HOLDINGS BERHAD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -146.14%
YoY- -155.26%
Quarter Report
Latest QR
Upcoming QR
PERWAJA's Result
PERWAJA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,571,154 1,366,293 1,934,680 2,167,522 2,319,522 2,113,595 1,135,642 24.08%
PBT -143,590 -396,046 -328,767 -86,503 62,096 302,966 222,621 -
Tax 27,000 54,889 54,889 44,935 28,000 0 0 -
NP -116,590 -341,157 -273,878 -41,568 90,096 302,966 222,621 -
-
NP to SH -116,590 -341,157 -273,878 -41,568 90,096 302,966 222,621 -
-
Tax Rate - - - - -45.09% 0.00% 0.00% -
Total Cost 1,687,744 1,707,450 2,208,558 2,209,090 2,229,426 1,810,629 913,021 50.45%
-
Net Worth 559,035 925,274 907,328 991,147 1,052,893 1,175,273 1,010,013 -32.51%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 559,035 925,274 907,328 991,147 1,052,893 1,175,273 1,010,013 -32.51%
NOSH 559,035 560,772 560,079 559,970 560,050 520,032 500,006 7.70%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -7.42% -24.97% -14.16% -1.92% 3.88% 14.33% 19.60% -
ROE -20.86% -36.87% -30.19% -4.19% 8.56% 25.78% 22.04% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 281.05 243.64 345.43 387.08 414.16 406.44 227.13 15.21%
EPS -20.86 -60.84 -48.90 -7.42 16.09 58.26 44.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.65 1.62 1.77 1.88 2.26 2.02 -37.34%
Adjusted Per Share Value based on latest NOSH - 559,970
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 263.16 228.85 324.05 363.05 388.51 354.02 190.22 24.08%
EPS -19.53 -57.14 -45.87 -6.96 15.09 50.75 37.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9364 1.5498 1.5197 1.6601 1.7636 1.9685 1.6917 -32.51%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 - -
Price 0.86 1.02 0.85 0.42 0.50 0.85 0.00 -
P/RPS 0.31 0.42 0.25 0.11 0.12 0.21 0.00 -
P/EPS -4.12 -1.68 -1.74 -5.66 3.11 1.46 0.00 -
EY -24.25 -59.64 -57.53 -17.67 32.17 68.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.62 0.52 0.24 0.27 0.38 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 06/11/09 19/08/09 18/05/09 - - - -
Price 0.94 0.91 1.06 0.74 0.00 0.00 0.00 -
P/RPS 0.33 0.37 0.31 0.19 0.00 0.00 0.00 -
P/EPS -4.51 -1.50 -2.17 -9.97 0.00 0.00 0.00 -
EY -22.19 -66.85 -46.13 -10.03 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.55 0.65 0.42 0.00 0.00 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