[PERMAJU] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -73.51%
YoY- -153.47%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 16,374 31,601 38,589 36,394 55,288 33,441 47,690 -16.30%
PBT -1,232 846 -2,085 -2,985 -1,211 -5,024 1,061 -
Tax 5 -431 -21 0 -4 0 -61 -
NP -1,227 415 -2,106 -2,985 -1,215 -5,024 1,000 -
-
NP to SH -1,077 43 -2,575 -2,849 -1,124 -4,961 1,000 -
-
Tax Rate - 50.95% - - - - 5.75% -
Total Cost 17,601 31,186 40,695 39,379 56,503 38,465 46,690 -14.99%
-
Net Worth 132,956 163,400 147,409 151,821 162,979 158,450 176,250 -4.58%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 132,956 163,400 147,409 151,821 162,979 158,450 176,250 -4.58%
NOSH 195,934 215,000 186,594 187,434 187,333 188,631 192,307 0.31%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -7.49% 1.31% -5.46% -8.20% -2.20% -15.02% 2.10% -
ROE -0.81% 0.03% -1.75% -1.88% -0.69% -3.13% 0.57% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.74 14.70 20.68 19.42 29.51 17.73 24.80 -15.94%
EPS -0.58 0.02 -1.38 -1.52 -0.60 -2.63 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.76 0.79 0.81 0.87 0.84 0.9165 -4.16%
Adjusted Per Share Value based on latest NOSH - 187,434
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.84 1.62 1.97 1.86 2.83 1.71 2.44 -16.26%
EPS -0.06 0.00 -0.13 -0.15 -0.06 -0.25 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.068 0.0836 0.0754 0.0777 0.0834 0.081 0.0901 -4.57%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.15 0.165 0.295 0.335 0.46 0.29 0.40 -
P/RPS 1.72 1.12 1.43 1.73 1.56 1.64 1.61 1.10%
P/EPS -26.08 825.00 -21.38 -22.04 -76.67 -11.03 76.92 -
EY -3.83 0.12 -4.68 -4.54 -1.30 -9.07 1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.37 0.41 0.53 0.35 0.44 -11.58%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 20/11/14 27/11/13 23/11/12 25/11/11 19/11/10 -
Price 0.145 0.175 0.26 0.335 0.41 0.28 0.34 -
P/RPS 1.66 1.19 1.26 1.73 1.39 1.58 1.37 3.24%
P/EPS -25.21 875.00 -18.84 -22.04 -68.33 -10.65 65.38 -
EY -3.97 0.11 -5.31 -4.54 -1.46 -9.39 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.33 0.41 0.47 0.33 0.37 -9.73%

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