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

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -95.21%
YoY- -5150.41%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU'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 198,017 191,797 190,494 188,897 203,146 186,356 157,581 16.46%
PBT -12,838 -9,828 -9,776 -12,019 -5,934 -6,078 -6,306 60.70%
Tax 62 55 55 -330 -391 -384 -384 -
NP -12,776 -9,773 -9,721 -12,349 -6,325 -6,462 -6,690 53.98%
-
NP to SH -12,464 -9,481 -9,516 -12,222 -6,261 -6,462 -6,690 51.46%
-
Tax Rate - - - - - - - -
Total Cost 210,793 201,570 200,215 201,246 209,471 192,818 164,271 18.10%
-
Net Worth 162,914 193,403 150,343 158,450 169,230 162,785 167,293 -1.75%
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 162,914 193,403 150,343 158,450 169,230 162,785 167,293 -1.75%
NOSH 187,258 217,307 185,609 188,631 192,307 189,285 190,365 -1.09%
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 -6.45% -5.10% -5.10% -6.54% -3.11% -3.47% -4.25% -
ROE -7.65% -4.90% -6.33% -7.71% -3.70% -3.97% -4.00% -
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 105.75 88.26 102.63 100.14 105.64 98.45 82.78 17.75%
EPS -6.66 -4.36 -5.13 -6.48 -3.26 -3.41 -3.51 53.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.89 0.81 0.84 0.88 0.86 0.8788 -0.66%
Adjusted Per Share Value based on latest NOSH - 188,631
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 10.13 9.81 9.74 9.66 10.39 9.53 8.06 16.47%
EPS -0.64 -0.48 -0.49 -0.63 -0.32 -0.33 -0.34 52.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 0.0989 0.0769 0.081 0.0866 0.0833 0.0856 -1.80%
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 0.72 0.28 0.30 0.29 0.38 0.43 0.37 -
P/RPS 0.68 0.32 0.29 0.29 0.36 0.44 0.45 31.71%
P/EPS -10.82 -6.42 -5.85 -4.48 -11.67 -12.60 -10.53 1.82%
EY -9.24 -15.58 -17.09 -22.34 -8.57 -7.94 -9.50 -1.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.31 0.37 0.35 0.43 0.50 0.42 57.54%
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 09/08/12 25/05/12 28/02/12 25/11/11 26/08/11 27/05/11 28/02/11 -
Price 0.72 0.80 0.28 0.28 0.30 0.37 0.38 -
P/RPS 0.68 0.91 0.27 0.28 0.28 0.38 0.46 29.79%
P/EPS -10.82 -18.34 -5.46 -4.32 -9.21 -10.84 -10.81 0.06%
EY -9.24 -5.45 -18.31 -23.14 -10.85 -9.23 -9.25 -0.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.90 0.35 0.33 0.34 0.43 0.43 55.08%

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