[PERMAJU] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.65%
YoY- 18.03%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 114,169 148,449 169,045 209,176 170,016 128,261 132,965 -2.50%
PBT -632 -1,129 -10,262 -5,733 -6,734 882 -1,066 -8.34%
Tax -1,546 -28 -13 -5 -9 -81 -497 20.81%
NP -2,178 -1,157 -10,276 -5,738 -6,744 801 -1,564 5.67%
-
NP to SH -2,848 -3,860 -9,774 -5,389 -6,574 801 -1,564 10.50%
-
Tax Rate - - - - - 9.18% - -
Total Cost 116,347 149,606 179,321 214,914 176,760 127,460 134,529 -2.38%
-
Net Worth 142,399 147,551 151,869 162,802 159,309 177,682 176,262 -3.49%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 142,399 147,551 151,869 162,802 159,309 177,682 176,262 -3.49%
NOSH 187,368 186,774 187,493 187,129 189,653 193,870 195,499 -0.70%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -1.91% -0.78% -6.08% -2.74% -3.97% 0.62% -1.18% -
ROE -2.00% -2.62% -6.44% -3.31% -4.13% 0.45% -0.89% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 60.93 79.48 90.16 111.78 89.65 66.16 68.01 -1.81%
EPS -1.52 -2.07 -5.21 -2.88 -3.47 0.41 -0.80 11.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.79 0.81 0.87 0.84 0.9165 0.9016 -2.80%
Adjusted Per Share Value based on latest NOSH - 187,333
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.84 7.59 8.64 10.70 8.69 6.56 6.80 -2.50%
EPS -0.15 -0.20 -0.50 -0.28 -0.34 0.04 -0.08 11.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0728 0.0754 0.0777 0.0832 0.0815 0.0909 0.0901 -3.48%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.165 0.295 0.335 0.46 0.29 0.40 0.40 -
P/RPS 0.27 0.37 0.37 0.41 0.32 0.60 0.59 -12.21%
P/EPS -10.86 -14.27 -6.43 -15.97 -8.37 96.77 -50.00 -22.45%
EY -9.21 -7.01 -15.56 -6.26 -11.95 1.03 -2.00 28.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.37 0.41 0.53 0.35 0.44 0.44 -10.90%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 20/11/14 27/11/13 23/11/12 25/11/11 19/11/10 26/11/09 -
Price 0.175 0.26 0.335 0.41 0.28 0.34 0.41 -
P/RPS 0.29 0.33 0.37 0.37 0.31 0.51 0.60 -11.40%
P/EPS -11.51 -12.58 -6.43 -14.24 -8.08 82.26 -51.25 -22.02%
EY -8.69 -7.95 -15.56 -7.02 -12.38 1.22 -1.95 28.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.33 0.41 0.47 0.33 0.37 0.45 -10.57%

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