[PERMAJU] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 7.05%
YoY- 80.18%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 119,287 160,316 169,438 169,806 155,823 120,886 145,520 -12.37%
PBT -1,100 -9,158 -9,005 -7,822 -8,636 -20,379 -48,747 -91.95%
Tax -432 46 -617 -432 -244 -1,326 7,699 -
NP -1,532 -9,112 -9,622 -8,254 -8,880 -21,705 -41,048 -88.76%
-
NP to SH -1,532 -9,112 -9,622 -8,254 -8,880 -21,705 -41,048 -88.76%
-
Tax Rate - - - - - - - -
Total Cost 120,819 169,428 179,060 178,060 164,703 142,591 186,568 -25.08%
-
Net Worth 173,824 195,647 0 177,566 177,043 178,567 191,888 -6.36%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 173,824 195,647 0 177,566 177,043 178,567 191,888 -6.36%
NOSH 193,999 216,999 196,749 196,749 195,153 188,800 202,285 -2.74%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -1.28% -5.68% -5.68% -4.86% -5.70% -17.95% -28.21% -
ROE -0.88% -4.66% 0.00% -4.65% -5.02% -12.16% -21.39% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 61.49 73.88 86.12 86.31 79.85 64.03 71.94 -9.90%
EPS -0.79 -4.20 -4.89 -4.20 -4.55 -11.50 -20.29 -88.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.896 0.9016 0.00 0.9025 0.9072 0.9458 0.9486 -3.72%
Adjusted Per Share Value based on latest NOSH - 196,749
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.10 8.20 8.66 8.68 7.97 6.18 7.44 -12.36%
EPS -0.08 -0.47 -0.49 -0.42 -0.45 -1.11 -2.10 -88.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0889 0.10 0.00 0.0908 0.0905 0.0913 0.0981 -6.33%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.44 0.40 0.42 0.41 0.25 0.48 0.52 -
P/RPS 0.72 0.54 0.49 0.48 0.31 0.75 0.72 0.00%
P/EPS -55.72 -9.53 -8.59 -9.77 -5.49 -4.18 -2.56 675.19%
EY -1.79 -10.50 -11.64 -10.23 -18.20 -23.95 -39.02 -87.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.00 0.45 0.28 0.51 0.55 -7.39%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 21/08/09 29/05/09 20/02/09 28/11/08 29/08/08 -
Price 0.34 0.41 0.40 0.38 0.36 0.28 0.58 -
P/RPS 0.55 0.55 0.46 0.44 0.45 0.44 0.81 -22.69%
P/EPS -43.05 -9.76 -8.18 -9.06 -7.91 -2.44 -2.86 506.63%
EY -2.32 -10.24 -12.23 -11.04 -12.64 -41.06 -34.99 -83.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.00 0.42 0.40 0.30 0.61 -26.99%

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