[PERMAJU] YoY Quarter Result on 30-Sep-2016 [#3]

Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 14.93%
YoY- -2604.65%
View:
Show?
Quarter Result
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 14,330 16,256 18,494 16,374 31,601 38,589 36,394 -13.35%
PBT -3,007 -152 -2,304 -1,232 846 -2,085 -2,985 0.11%
Tax 20 20 20 5 -431 -21 0 -
NP -2,987 -132 -2,284 -1,227 415 -2,106 -2,985 0.01%
-
NP to SH -2,225 6 -2,043 -1,077 43 -2,575 -2,849 -3.72%
-
Tax Rate - - - - 50.95% - - -
Total Cost 17,317 16,388 20,778 17,601 31,186 40,695 39,379 -11.86%
-
Net Worth 127,338 129,210 140,446 132,956 163,400 147,409 151,821 -2.66%
Dividend
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 127,338 129,210 140,446 132,956 163,400 147,409 151,821 -2.66%
NOSH 195,934 195,934 195,934 195,934 215,000 186,594 187,434 0.68%
Ratio Analysis
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -20.84% -0.81% -12.35% -7.49% 1.31% -5.46% -8.20% -
ROE -1.75% 0.00% -1.45% -0.81% 0.03% -1.75% -1.88% -
Per Share
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 7.65 8.68 9.88 8.74 14.70 20.68 19.42 -13.34%
EPS -1.19 0.00 -1.09 -0.58 0.02 -1.38 -1.52 -3.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.69 0.75 0.71 0.76 0.79 0.81 -2.65%
Adjusted Per Share Value based on latest NOSH - 195,934
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.73 0.83 0.95 0.84 1.62 1.97 1.86 -13.39%
EPS -0.11 0.00 -0.10 -0.06 0.00 -0.13 -0.15 -4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0651 0.0661 0.0718 0.068 0.0836 0.0754 0.0777 -2.68%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 29/03/19 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.98 0.51 0.33 0.15 0.165 0.295 0.335 -
P/RPS 12.81 5.87 3.34 1.72 1.12 1.43 1.73 36.04%
P/EPS -82.48 15,917.27 -30.25 -26.08 825.00 -21.38 -22.04 22.49%
EY -1.21 0.01 -3.31 -3.83 0.12 -4.68 -4.54 -18.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.74 0.44 0.21 0.22 0.37 0.41 21.30%
Price Multiplier on Announcement Date
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/06/20 30/05/19 21/11/17 25/11/16 20/11/15 20/11/14 27/11/13 -
Price 0.42 0.545 0.275 0.145 0.175 0.26 0.335 -
P/RPS 5.49 6.28 2.78 1.66 1.19 1.26 1.73 19.42%
P/EPS -35.35 17,009.63 -25.21 -25.21 875.00 -18.84 -22.04 7.53%
EY -2.83 0.01 -3.97 -3.97 0.11 -5.31 -4.54 -7.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.79 0.37 0.20 0.23 0.33 0.41 6.56%

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