[PERMAJU] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 22.14%
YoY- -42.24%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 219,864 198,017 191,797 190,494 188,897 203,146 186,356 11.62%
PBT -9,025 -12,838 -9,828 -9,776 -12,019 -5,934 -6,078 30.06%
Tax 58 62 55 55 -330 -391 -384 -
NP -8,967 -12,776 -9,773 -9,721 -12,349 -6,325 -6,462 24.33%
-
NP to SH -8,627 -12,464 -9,481 -9,516 -12,222 -6,261 -6,462 21.18%
-
Tax Rate - - - - - - - -
Total Cost 228,831 210,793 201,570 200,215 201,246 209,471 192,818 12.05%
-
Net Worth 162,979 162,914 193,403 150,343 158,450 169,230 162,785 0.07%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 162,979 162,914 193,403 150,343 158,450 169,230 162,785 0.07%
NOSH 187,333 187,258 217,307 185,609 188,631 192,307 189,285 -0.68%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -4.08% -6.45% -5.10% -5.10% -6.54% -3.11% -3.47% -
ROE -5.29% -7.65% -4.90% -6.33% -7.71% -3.70% -3.97% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 117.37 105.75 88.26 102.63 100.14 105.64 98.45 12.39%
EPS -4.61 -6.66 -4.36 -5.13 -6.48 -3.26 -3.41 22.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.89 0.81 0.84 0.88 0.86 0.77%
Adjusted Per Share Value based on latest NOSH - 185,609
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.25 10.13 9.81 9.74 9.66 10.39 9.53 11.66%
EPS -0.44 -0.64 -0.48 -0.49 -0.63 -0.32 -0.33 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0834 0.0833 0.0989 0.0769 0.081 0.0866 0.0833 0.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.46 0.72 0.28 0.30 0.29 0.38 0.43 -
P/RPS 0.39 0.68 0.32 0.29 0.29 0.36 0.44 -7.70%
P/EPS -9.99 -10.82 -6.42 -5.85 -4.48 -11.67 -12.60 -14.30%
EY -10.01 -9.24 -15.58 -17.09 -22.34 -8.57 -7.94 16.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.83 0.31 0.37 0.35 0.43 0.50 3.94%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 09/08/12 25/05/12 28/02/12 25/11/11 26/08/11 27/05/11 -
Price 0.41 0.72 0.80 0.28 0.28 0.30 0.37 -
P/RPS 0.35 0.68 0.91 0.27 0.28 0.28 0.38 -5.32%
P/EPS -8.90 -10.82 -18.34 -5.46 -4.32 -9.21 -10.84 -12.28%
EY -11.23 -9.24 -5.45 -18.31 -23.14 -10.85 -9.23 13.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.83 0.90 0.35 0.33 0.34 0.43 6.09%

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