[PERMAJU] QoQ TTM Result on 31-Dec-2018 [#2]

Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -60.79%
YoY- 29.89%
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 70,789 79,025 83,170 81,888 82,154 73,602 71,674 -0.82%
PBT -6,917 -5,603 -2,543 -4,883 -3,641 -6,527 -7,148 -2.16%
Tax 536 536 80 80 353 353 352 32.32%
NP -6,381 -5,067 -2,463 -4,803 -3,288 -6,174 -6,796 -4.10%
-
NP to SH -5,757 -4,361 -1,748 -4,039 -2,512 -5,356 -6,005 -2.77%
-
Tax Rate - - - - - - - -
Total Cost 77,170 84,092 85,633 86,691 85,442 79,776 78,470 -1.10%
-
Net Worth 131,083 132,956 129,210 129,210 131,083 131,083 138,573 -3.63%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 131,083 132,956 129,210 129,210 131,083 131,083 138,573 -3.63%
NOSH 195,934 195,934 195,934 195,934 195,934 195,934 195,934 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -9.01% -6.41% -2.96% -5.87% -4.00% -8.39% -9.48% -
ROE -4.39% -3.28% -1.35% -3.13% -1.92% -4.09% -4.33% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 37.80 42.20 44.41 43.73 43.87 39.30 38.27 -0.81%
EPS -3.07 -2.33 -0.93 -2.16 -1.34 -2.86 -3.21 -2.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.69 0.69 0.70 0.70 0.74 -3.63%
Adjusted Per Share Value based on latest NOSH - 195,934
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.62 4.04 4.25 4.19 4.20 3.76 3.67 -0.90%
EPS -0.29 -0.22 -0.09 -0.21 -0.13 -0.27 -0.31 -4.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.067 0.068 0.0661 0.0661 0.067 0.067 0.0709 -3.69%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.655 0.55 0.51 0.34 0.245 0.215 0.245 -
P/RPS 1.73 1.30 1.15 0.78 0.56 0.55 0.64 93.93%
P/EPS -21.31 -23.62 -54.64 -15.76 -18.26 -7.52 -7.64 98.02%
EY -4.69 -4.23 -1.83 -6.34 -5.48 -13.30 -13.09 -49.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.77 0.74 0.49 0.35 0.31 0.33 100.81%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 30/05/19 28/02/19 30/11/18 24/08/18 30/05/18 -
Price 0.705 0.645 0.545 0.365 0.40 0.225 0.215 -
P/RPS 1.86 1.53 1.23 0.83 0.91 0.57 0.56 122.45%
P/EPS -22.93 -27.70 -58.39 -16.92 -29.82 -7.87 -6.70 126.93%
EY -4.36 -3.61 -1.71 -5.91 -3.35 -12.71 -14.92 -55.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.91 0.79 0.53 0.57 0.32 0.29 129.58%

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