[PERMAJU] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 56.05%
YoY- 43.77%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 82,154 73,602 71,674 69,742 66,309 64,189 71,819 9.36%
PBT -3,641 -6,527 -7,148 -6,906 -13,596 -12,524 -12,992 -57.14%
Tax 353 353 352 352 -364 -379 868 -45.07%
NP -3,288 -6,174 -6,796 -6,554 -13,960 -12,903 -12,124 -58.06%
-
NP to SH -2,512 -5,356 -6,005 -5,761 -13,107 -12,141 -11,431 -63.55%
-
Tax Rate - - - - - - - -
Total Cost 85,442 79,776 78,470 76,296 80,269 77,092 83,943 1.18%
-
Net Worth 131,083 131,083 138,573 140,446 140,446 144,191 144,191 -6.15%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 131,083 131,083 138,573 140,446 140,446 144,191 144,191 -6.15%
NOSH 195,934 195,934 195,934 195,934 195,934 195,934 187,262 3.06%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -4.00% -8.39% -9.48% -9.40% -21.05% -20.10% -16.88% -
ROE -1.92% -4.09% -4.33% -4.10% -9.33% -8.42% -7.93% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 43.87 39.30 38.27 37.24 35.41 34.28 38.35 9.37%
EPS -1.34 -2.86 -3.21 -3.08 -7.00 -6.48 -6.10 -63.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.74 0.75 0.75 0.77 0.77 -6.15%
Adjusted Per Share Value based on latest NOSH - 195,934
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.20 3.76 3.67 3.57 3.39 3.28 3.67 9.40%
EPS -0.13 -0.27 -0.31 -0.29 -0.67 -0.62 -0.58 -63.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.067 0.067 0.0709 0.0718 0.0718 0.0738 0.0738 -6.23%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.245 0.215 0.245 0.255 0.33 0.17 0.245 -
P/RPS 0.56 0.55 0.64 0.68 0.93 0.50 0.64 -8.50%
P/EPS -18.26 -7.52 -7.64 -8.29 -4.71 -2.62 -4.01 174.47%
EY -5.48 -13.30 -13.09 -12.06 -21.21 -38.14 -24.92 -63.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.33 0.34 0.44 0.22 0.32 6.15%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 24/08/18 30/05/18 28/02/18 21/11/17 25/08/17 30/05/17 -
Price 0.40 0.225 0.215 0.25 0.275 0.20 0.18 -
P/RPS 0.91 0.57 0.56 0.67 0.78 0.58 0.47 55.28%
P/EPS -29.82 -7.87 -6.70 -8.13 -3.93 -3.08 -2.95 366.85%
EY -3.35 -12.71 -14.92 -12.31 -25.45 -32.42 -33.91 -78.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.32 0.29 0.33 0.37 0.26 0.23 83.03%

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