[PERMAJU] YoY Annualized Quarter 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- 64.55%
YoY- 44.3%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 194,820 189,608 74,508 186,548 130,616 224,220 246,860 -3.86%
PBT 1,912 2,120 1,208 -2,396 -5,652 15,408 25,536 -35.05%
Tax 0 0 0 -752 0 -2,732 -3,408 -
NP 1,912 2,120 1,208 -3,148 -5,652 12,676 22,128 -33.48%
-
NP to SH 2,260 2,120 1,208 -3,148 -5,652 12,676 22,128 -31.60%
-
Tax Rate 0.00% 0.00% 0.00% - - 17.73% 13.35% -
Total Cost 192,908 187,488 73,300 189,696 136,268 211,544 224,732 -2.51%
-
Net Worth 193,403 162,785 169,893 177,566 189,362 234,569 222,173 -2.28%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 193,403 162,785 169,893 177,566 189,362 234,569 222,173 -2.28%
NOSH 217,307 189,285 188,750 196,749 201,857 211,266 212,769 0.35%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.98% 1.12% 1.62% -1.69% -4.33% 5.65% 8.96% -
ROE 1.17% 1.30% 0.71% -1.77% -2.98% 5.40% 9.96% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 89.65 100.17 39.47 94.81 64.71 106.13 116.02 -4.20%
EPS 1.04 1.12 0.64 -1.60 -2.80 6.00 10.40 -31.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.9001 0.9025 0.9381 1.1103 1.0442 -2.62%
Adjusted Per Share Value based on latest NOSH - 196,749
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 9.96 9.70 3.81 9.54 6.68 11.47 12.63 -3.87%
EPS 0.12 0.11 0.06 -0.16 -0.29 0.65 1.13 -31.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0989 0.0833 0.0869 0.0908 0.0968 0.12 0.1136 -2.28%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.28 0.43 0.31 0.41 0.55 0.60 0.39 -
P/RPS 0.31 0.43 0.79 0.43 0.85 0.57 0.34 -1.52%
P/EPS 26.92 38.39 48.44 -25.62 -19.64 10.00 3.75 38.84%
EY 3.71 2.60 2.06 -3.90 -5.09 10.00 26.67 -27.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.50 0.34 0.45 0.59 0.54 0.37 -2.90%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 27/05/11 21/05/10 29/05/09 30/05/08 25/05/07 26/05/06 -
Price 0.80 0.37 0.36 0.38 0.52 0.67 0.40 -
P/RPS 0.89 0.37 0.91 0.40 0.80 0.63 0.34 17.37%
P/EPS 76.92 33.04 56.25 -23.75 -18.57 11.17 3.85 64.65%
EY 1.30 3.03 1.78 -4.21 -5.38 8.96 26.00 -39.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.43 0.40 0.42 0.55 0.60 0.38 15.43%

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