[PERMAJU] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 12.32%
YoY- 34.7%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 99,024 114,569 121,557 138,090 140,279 142,422 140,227 -20.64%
PBT -4,421 -3,469 -6,400 -2,765 -3,842 -4,529 -5,429 -12.76%
Tax -1,979 -2,508 -2,098 -1,752 -1,369 -287 -266 279.71%
NP -6,400 -5,977 -8,498 -4,517 -5,211 -4,816 -5,695 8.06%
-
NP to SH -6,869 -6,293 -8,911 -6,183 -7,052 -6,618 -6,892 -0.22%
-
Tax Rate - - - - - - - -
Total Cost 105,424 120,546 130,055 142,607 145,490 147,238 145,922 -19.43%
-
Net Worth 136,866 163,400 140,078 139,695 142,043 147,409 149,600 -5.74%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 136,866 163,400 140,078 139,695 142,043 147,409 149,600 -5.74%
NOSH 187,488 215,000 186,770 183,809 186,899 186,594 187,000 0.17%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -6.46% -5.22% -6.99% -3.27% -3.71% -3.38% -4.06% -
ROE -5.02% -3.85% -6.36% -4.43% -4.96% -4.49% -4.61% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 52.82 53.29 65.08 75.13 75.06 76.33 74.99 -20.78%
EPS -3.66 -2.93 -4.77 -3.36 -3.77 -3.55 -3.69 -0.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.76 0.75 0.76 0.76 0.79 0.80 -5.90%
Adjusted Per Share Value based on latest NOSH - 183,809
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.06 5.86 6.22 7.06 7.17 7.28 7.17 -20.68%
EPS -0.35 -0.32 -0.46 -0.32 -0.36 -0.34 -0.35 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.0836 0.0716 0.0715 0.0727 0.0754 0.0765 -5.73%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.16 0.165 0.20 0.225 0.25 0.295 0.285 -
P/RPS 0.30 0.31 0.31 0.30 0.33 0.39 0.38 -14.54%
P/EPS -4.37 -5.64 -4.19 -6.69 -6.63 -8.32 -7.73 -31.55%
EY -22.90 -17.74 -23.86 -14.95 -15.09 -12.02 -12.93 46.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.27 0.30 0.33 0.37 0.36 -27.92%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 20/11/15 21/08/15 27/05/15 27/02/15 20/11/14 22/08/14 -
Price 0.18 0.175 0.16 0.205 0.23 0.26 0.295 -
P/RPS 0.34 0.33 0.25 0.27 0.31 0.34 0.39 -8.71%
P/EPS -4.91 -5.98 -3.35 -6.09 -6.10 -7.33 -8.00 -27.71%
EY -20.35 -16.73 -29.82 -16.41 -16.40 -13.64 -12.49 38.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.21 0.27 0.30 0.33 0.37 -22.94%

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