[PERMAJU] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 18.1%
YoY- -16.74%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 50,600 57,582 68,138 70,064 70,789 79,025 83,170 -28.13%
PBT -9,272 -8,001 -8,663 -5,808 -6,917 -5,603 -2,543 136.33%
Tax 569 569 536 536 536 536 80 268.52%
NP -8,703 -7,432 -8,127 -5,272 -6,381 -5,067 -2,463 131.45%
-
NP to SH -7,723 -6,586 -6,946 -4,715 -5,757 -4,361 -1,748 168.52%
-
Tax Rate - - - - - - - -
Total Cost 59,303 65,014 76,265 75,336 77,170 84,092 85,633 -21.67%
-
Net Worth 251,111 125,465 127,338 131,083 131,083 132,956 129,210 55.54%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 251,111 125,465 127,338 131,083 131,083 132,956 129,210 55.54%
NOSH 497,622 195,934 195,934 195,934 195,934 195,934 195,934 85.83%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -17.20% -12.91% -11.93% -7.52% -9.01% -6.41% -2.96% -
ROE -3.08% -5.25% -5.45% -3.60% -4.39% -3.28% -1.35% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.28 30.75 36.39 37.41 37.80 42.20 44.41 -62.19%
EPS -1.57 -3.52 -3.71 -2.52 -3.07 -2.33 -0.93 41.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.67 0.68 0.70 0.70 0.71 0.69 -18.20%
Adjusted Per Share Value based on latest NOSH - 195,934
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.59 2.95 3.49 3.58 3.62 4.04 4.25 -28.05%
EPS -0.40 -0.34 -0.36 -0.24 -0.29 -0.22 -0.09 169.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1284 0.0642 0.0651 0.067 0.067 0.068 0.0661 55.49%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.17 0.25 0.98 0.815 0.655 0.55 0.51 -
P/RPS 1.65 0.81 2.69 2.18 1.73 1.30 1.15 27.12%
P/EPS -10.84 -7.11 -26.42 -32.37 -21.31 -23.62 -54.64 -65.88%
EY -9.23 -14.07 -3.78 -3.09 -4.69 -4.23 -1.83 193.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 1.44 1.16 0.94 0.77 0.74 -41.54%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 28/08/20 19/06/20 27/02/20 29/11/19 30/08/19 30/05/19 -
Price 0.175 0.30 0.42 0.835 0.705 0.645 0.545 -
P/RPS 1.70 0.98 1.15 2.23 1.86 1.53 1.23 24.00%
P/EPS -11.16 -8.53 -11.32 -33.16 -22.93 -27.70 -58.39 -66.71%
EY -8.96 -11.72 -8.83 -3.02 -4.36 -3.61 -1.71 200.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.62 1.19 1.01 0.91 0.79 -42.90%

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