[PERMAJU] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.1%
YoY- -24733.33%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 101,594 94,071 48,506 77,646 64,031 142,199 139,277 -5.11%
PBT -3,089 -27 -399 -366 3 5,869 10,129 -
Tax 0 -7 0 -373 0 -1,886 -1,116 -
NP -3,089 -34 -399 -739 3 3,983 9,013 -
-
NP to SH -2,918 30 -399 -739 3 3,983 9,013 -
-
Tax Rate - - - - 0.00% 32.13% 11.02% -
Total Cost 104,683 94,105 48,905 78,385 64,028 138,216 130,264 -3.57%
-
Net Worth 162,734 132,000 173,108 166,847 191,481 243,648 227,535 -5.42%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 162,734 132,000 173,108 166,847 191,481 243,648 227,535 -5.42%
NOSH 187,051 150,000 190,000 184,749 201,857 221,277 214,595 -2.26%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -3.04% -0.04% -0.82% -0.95% 0.00% 2.80% 6.47% -
ROE -1.79% 0.02% -0.23% -0.44% 0.00% 1.63% 3.96% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 54.31 62.71 25.53 42.03 31.72 64.26 64.90 -2.92%
EPS -1.56 0.02 -0.21 -0.40 0.00 1.80 4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.9111 0.9031 0.9486 1.1011 1.0603 -3.24%
Adjusted Per Share Value based on latest NOSH - 196,749
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.20 4.81 2.48 3.97 3.28 7.27 7.12 -5.09%
EPS -0.15 0.00 -0.02 -0.04 0.00 0.20 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0832 0.0675 0.0885 0.0853 0.0979 0.1246 0.1164 -5.43%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.72 0.38 0.41 0.42 0.52 0.70 0.43 -
P/RPS 1.33 0.61 1.61 1.00 1.64 1.09 0.66 12.37%
P/EPS -46.15 1,900.00 -195.24 -105.00 34,988.57 38.89 10.24 -
EY -2.17 0.05 -0.51 -0.95 0.00 2.57 9.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.43 0.45 0.47 0.55 0.64 0.41 12.46%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 26/08/11 26/08/10 21/08/09 29/08/08 29/08/07 25/08/06 -
Price 0.72 0.30 0.32 0.40 0.58 0.56 0.43 -
P/RPS 1.33 0.48 1.25 0.95 1.83 0.87 0.66 12.37%
P/EPS -46.15 1,500.00 -152.38 -100.00 39,025.72 31.11 10.24 -
EY -2.17 0.07 -0.66 -1.00 0.00 3.21 9.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.34 0.35 0.44 0.61 0.51 0.41 12.46%

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