[PERMAJU] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 3.11%
YoY- -425.25%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 191,797 190,494 188,897 203,146 186,356 157,581 115,759 39.97%
PBT -9,828 -9,776 -12,019 -5,934 -6,078 -6,306 362 -
Tax 55 55 -330 -391 -384 -384 -120 -
NP -9,773 -9,721 -12,349 -6,325 -6,462 -6,690 242 -
-
NP to SH -9,481 -9,516 -12,222 -6,261 -6,462 -6,690 242 -
-
Tax Rate - - - - - - 33.15% -
Total Cost 201,570 200,215 201,246 209,471 192,818 164,271 115,517 44.89%
-
Net Worth 193,403 150,343 158,450 169,230 162,785 167,293 176,250 6.38%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 193,403 150,343 158,450 169,230 162,785 167,293 176,250 6.38%
NOSH 217,307 185,609 188,631 192,307 189,285 190,365 192,307 8.48%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -5.10% -5.10% -6.54% -3.11% -3.47% -4.25% 0.21% -
ROE -4.90% -6.33% -7.71% -3.70% -3.97% -4.00% 0.14% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 88.26 102.63 100.14 105.64 98.45 82.78 60.19 29.04%
EPS -4.36 -5.13 -6.48 -3.26 -3.41 -3.51 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.81 0.84 0.88 0.86 0.8788 0.9165 -1.93%
Adjusted Per Share Value based on latest NOSH - 192,307
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 9.81 9.74 9.66 10.39 9.53 8.06 5.92 39.99%
EPS -0.48 -0.49 -0.62 -0.32 -0.33 -0.34 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0989 0.0769 0.081 0.0865 0.0832 0.0855 0.0901 6.40%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.28 0.30 0.29 0.38 0.43 0.37 0.40 -
P/RPS 0.32 0.29 0.29 0.36 0.44 0.45 0.66 -38.25%
P/EPS -6.42 -5.85 -4.48 -11.67 -12.60 -10.53 317.86 -
EY -15.58 -17.09 -22.34 -8.57 -7.94 -9.50 0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.35 0.43 0.50 0.42 0.44 -20.80%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 28/02/12 25/11/11 26/08/11 27/05/11 28/02/11 19/11/10 -
Price 0.80 0.28 0.28 0.30 0.37 0.38 0.34 -
P/RPS 0.91 0.27 0.28 0.28 0.38 0.46 0.56 38.17%
P/EPS -18.34 -5.46 -4.32 -9.21 -10.84 -10.81 270.18 -
EY -5.45 -18.31 -23.14 -10.85 -9.23 -9.25 0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.35 0.33 0.34 0.43 0.43 0.37 80.76%

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