[PERMAJU] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 151.96%
YoY- 185.11%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 22,844 30,132 31,200 37,718 50,600 57,582 68,138 -51.70%
PBT -38,171 -42,784 -20,468 2,406 -9,272 -8,001 -8,663 168.52%
Tax 724 724 520 569 569 569 536 22.17%
NP -37,447 -42,060 -19,948 2,975 -8,703 -7,432 -8,127 176.64%
-
NP to SH -36,002 -40,364 -19,205 4,013 -7,723 -6,586 -6,946 199.19%
-
Tax Rate - - - -23.65% - - - -
Total Cost 60,291 72,192 51,148 34,743 59,303 65,014 76,265 -14.49%
-
Net Worth 252,145 268,939 271,750 270,776 251,111 125,465 127,338 57.62%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 252,145 268,939 271,750 270,776 251,111 125,465 127,338 57.62%
NOSH 933,872 926,979 715,132 552,604 497,622 195,934 195,934 182.94%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -163.92% -139.59% -63.94% 7.89% -17.20% -12.91% -11.93% -
ROE -14.28% -15.01% -7.07% 1.48% -3.08% -5.25% -5.45% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.45 3.25 4.36 6.83 10.28 30.75 36.39 -83.42%
EPS -3.86 -4.35 -2.69 0.73 -1.57 -3.52 -3.71 2.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.29 0.38 0.49 0.51 0.67 0.68 -45.94%
Adjusted Per Share Value based on latest NOSH - 552,604
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.17 1.54 1.60 1.93 2.59 2.95 3.49 -51.70%
EPS -1.84 -2.06 -0.98 0.21 -0.40 -0.34 -0.36 196.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.129 0.1376 0.139 0.1385 0.1284 0.0642 0.0651 57.69%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.06 0.115 0.19 0.175 0.17 0.25 0.98 -
P/RPS 2.45 3.54 4.35 2.56 1.65 0.81 2.69 -6.03%
P/EPS -1.56 -2.64 -7.07 24.10 -10.84 -7.11 -26.42 -84.81%
EY -64.25 -37.85 -14.13 4.15 -9.23 -14.07 -3.78 559.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.40 0.50 0.36 0.33 0.37 1.44 -71.38%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/08/21 28/05/21 24/02/21 30/11/20 28/08/20 19/06/20 -
Price 0.06 0.085 0.12 0.15 0.175 0.30 0.42 -
P/RPS 2.45 2.62 2.75 2.20 1.70 0.98 1.15 65.49%
P/EPS -1.56 -1.95 -4.47 20.66 -11.16 -8.53 -11.32 -73.28%
EY -64.25 -51.21 -22.38 4.84 -8.96 -11.72 -8.83 275.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.29 0.32 0.31 0.34 0.45 0.62 -49.84%

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