[PERMAJU] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 59.09%
YoY- 76.04%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 160,316 169,438 169,806 155,823 120,886 145,520 200,287 -13.77%
PBT -9,158 -9,005 -7,822 -8,636 -20,379 -48,747 -48,146 -66.89%
Tax 46 -617 -432 -244 -1,326 7,699 6,496 -96.30%
NP -9,112 -9,622 -8,254 -8,880 -21,705 -41,048 -41,650 -63.65%
-
NP to SH -9,112 -9,622 -8,254 -8,880 -21,705 -41,048 -41,650 -63.65%
-
Tax Rate - - - - - - - -
Total Cost 169,428 179,060 178,060 164,703 142,591 186,568 241,937 -21.12%
-
Net Worth 195,647 0 177,566 177,043 178,567 191,888 189,362 2.19%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 195,647 0 177,566 177,043 178,567 191,888 189,362 2.19%
NOSH 216,999 196,749 196,749 195,153 188,800 202,285 201,857 4.93%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -5.68% -5.68% -4.86% -5.70% -17.95% -28.21% -20.80% -
ROE -4.66% 0.00% -4.65% -5.02% -12.16% -21.39% -21.99% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 73.88 86.12 86.31 79.85 64.03 71.94 99.22 -17.83%
EPS -4.20 -4.89 -4.20 -4.55 -11.50 -20.29 -20.63 -65.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9016 0.00 0.9025 0.9072 0.9458 0.9486 0.9381 -2.60%
Adjusted Per Share Value based on latest NOSH - 195,153
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.20 8.67 8.69 7.97 6.18 7.44 10.24 -13.75%
EPS -0.47 -0.49 -0.42 -0.45 -1.11 -2.10 -2.13 -63.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1001 0.00 0.0908 0.0906 0.0913 0.0981 0.0969 2.18%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.40 0.42 0.41 0.25 0.48 0.52 0.55 -
P/RPS 0.54 0.49 0.48 0.31 0.75 0.72 0.55 -1.21%
P/EPS -9.53 -8.59 -9.77 -5.49 -4.18 -2.56 -2.67 133.37%
EY -10.50 -11.64 -10.23 -18.20 -23.95 -39.02 -37.52 -57.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 0.45 0.28 0.51 0.55 0.59 -17.74%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 21/08/09 29/05/09 20/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.41 0.40 0.38 0.36 0.28 0.58 0.52 -
P/RPS 0.55 0.46 0.44 0.45 0.44 0.81 0.52 3.80%
P/EPS -9.76 -8.18 -9.06 -7.91 -2.44 -2.86 -2.52 146.41%
EY -10.24 -12.23 -11.04 -12.64 -41.06 -34.99 -39.68 -59.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.00 0.42 0.40 0.30 0.61 0.55 -12.51%

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