[PERMAJU] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -58.73%
YoY- -24.65%
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 156,882 127,512 96,196 99,724 95,231 198,033 235,547 -6.54%
PBT -4,300 -5,051 662 -800 -278 -22,780 16,315 -
Tax -4 -7 -61 -373 -663 6,476 -1,313 -61.89%
NP -4,304 -5,058 601 -1,173 -941 -16,304 15,002 -
-
NP to SH -4,042 -4,931 601 -1,173 -941 -16,304 15,002 -
-
Tax Rate - - 9.21% - - - 8.05% -
Total Cost 161,186 132,570 95,595 100,897 96,172 214,337 220,545 -5.08%
-
Net Worth 162,802 159,309 177,682 176,262 177,999 212,423 236,553 -6.03%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 162,802 159,309 177,682 176,262 177,999 212,423 236,553 -6.03%
NOSH 187,129 189,653 193,870 195,499 188,200 214,526 217,420 -2.46%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.74% -3.97% 0.62% -1.18% -0.99% -8.23% 6.37% -
ROE -2.48% -3.10% 0.34% -0.67% -0.53% -7.68% 6.34% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 83.84 67.23 49.62 51.01 50.60 92.31 108.34 -4.17%
EPS -2.16 -2.60 0.31 -0.60 -0.50 -7.60 6.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.9165 0.9016 0.9458 0.9902 1.088 -3.65%
Adjusted Per Share Value based on latest NOSH - 216,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.02 6.52 4.92 5.10 4.87 10.13 12.05 -6.55%
EPS -0.21 -0.25 0.03 -0.06 -0.05 -0.83 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 0.0815 0.0909 0.0902 0.091 0.1087 0.121 -6.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.46 0.29 0.40 0.40 0.48 0.62 0.46 -
P/RPS 0.55 0.43 0.81 0.78 0.95 0.67 0.42 4.59%
P/EPS -21.30 -11.15 129.03 -66.67 -96.00 -8.16 6.67 -
EY -4.70 -8.97 0.78 -1.50 -1.04 -12.26 15.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.35 0.44 0.44 0.51 0.63 0.42 3.94%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 25/11/11 19/11/10 26/11/09 28/11/08 30/11/07 17/11/06 -
Price 0.41 0.28 0.34 0.41 0.28 0.62 0.48 -
P/RPS 0.49 0.42 0.69 0.80 0.55 0.67 0.44 1.80%
P/EPS -18.98 -10.77 109.68 -68.33 -56.00 -8.16 6.96 -
EY -5.27 -9.29 0.91 -1.46 -1.79 -12.26 14.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.37 0.45 0.30 0.63 0.44 1.10%

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