[PERMAJU] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 21.09%
YoY- -53.6%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 84,602 108,052 145,496 180,780 203,188 188,142 97,012 -2.25%
PBT -5,118 -2,640 2,476 -9,424 -6,178 -54 -798 36.26%
Tax 0 -1,458 0 -20 0 -14 0 -
NP -5,118 -4,098 2,476 -9,444 -6,178 -68 -798 36.26%
-
NP to SH -4,242 -4,358 -640 -8,964 -5,836 60 -798 32.07%
-
Tax Rate - - 0.00% - - - - -
Total Cost 89,720 112,150 143,020 190,224 209,366 188,210 97,810 -1.42%
-
Net Worth 135,143 140,883 150,588 151,900 162,734 132,000 173,108 -4.03%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 135,143 140,883 150,588 151,900 162,734 132,000 173,108 -4.03%
NOSH 187,699 187,844 188,235 187,531 187,051 150,000 190,000 -0.20%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -6.05% -3.79% 1.70% -5.22% -3.04% -0.04% -0.82% -
ROE -3.14% -3.09% -0.43% -5.90% -3.59% 0.05% -0.46% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 45.07 57.52 77.29 96.40 108.63 125.43 51.06 -2.05%
EPS -2.26 -2.32 -0.34 -4.78 -3.12 0.04 -0.42 32.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.75 0.80 0.81 0.87 0.88 0.9111 -3.84%
Adjusted Per Share Value based on latest NOSH - 186,590
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.33 5.53 7.44 9.25 10.39 9.62 4.96 -2.23%
EPS -0.22 -0.22 -0.03 -0.46 -0.30 0.00 -0.04 32.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0691 0.0721 0.077 0.0777 0.0832 0.0675 0.0885 -4.03%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.17 0.20 0.285 0.39 0.72 0.38 0.41 -
P/RPS 0.38 0.35 0.37 0.40 0.66 0.30 0.80 -11.65%
P/EPS -7.52 -8.62 -83.82 -8.16 -23.08 950.00 -97.62 -34.74%
EY -13.29 -11.60 -1.19 -12.26 -4.33 0.11 -1.02 53.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.36 0.48 0.83 0.43 0.45 -9.93%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 21/08/15 22/08/14 23/08/13 09/08/12 26/08/11 26/08/10 -
Price 0.155 0.16 0.295 0.395 0.72 0.30 0.32 -
P/RPS 0.34 0.28 0.38 0.41 0.66 0.24 0.63 -9.76%
P/EPS -6.86 -6.90 -86.76 -8.26 -23.08 750.00 -76.19 -33.02%
EY -14.58 -14.50 -1.15 -12.10 -4.33 0.13 -1.31 49.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.37 0.49 0.83 0.34 0.35 -7.44%

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