[PERWAJA] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PERWAJA] PERWAJA HOLDINGS BERHAD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 39.5%
YoY- -142.34%
Quarter Report
Latest QR
Upcoming QR
PERWAJA's Result
PERWAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,677,868 1,494,944 1,571,154 1,547,154 1,501,600 1,273,888 2,334,873 -19.81%
PBT 65,856 90,652 -143,590 -206,901 -336,484 -293,520 90,148 -18.93%
Tax 0 0 27,000 35,852 53,778 67,740 0 -
NP 65,856 90,652 -116,590 -171,049 -282,706 -225,780 90,148 -18.93%
-
NP to SH 65,856 90,652 -116,590 -171,049 -282,706 -225,780 90,148 -18.93%
-
Tax Rate 0.00% 0.00% - - - - 0.00% -
Total Cost 1,612,012 1,404,292 1,687,744 1,718,203 1,784,306 1,499,668 2,244,725 -19.85%
-
Net Worth 991,199 976,853 935,305 923,935 907,257 991,147 977,383 0.94%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 991,199 976,853 935,305 923,935 907,257 991,147 977,383 0.94%
NOSH 559,999 558,201 560,063 559,960 560,035 559,970 519,884 5.09%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.92% 6.06% -7.42% -11.06% -18.83% -17.72% 3.86% -
ROE 6.64% 9.28% -12.47% -18.51% -31.16% -22.78% 9.22% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 299.62 267.81 280.53 276.30 268.13 227.49 449.11 -23.70%
EPS 11.76 16.24 -20.82 -30.55 -50.48 -40.32 17.34 -22.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.75 1.67 1.65 1.62 1.77 1.88 -3.95%
Adjusted Per Share Value based on latest NOSH - 560,772
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 281.04 250.40 263.16 259.14 251.51 213.37 391.08 -19.81%
EPS 11.03 15.18 -19.53 -28.65 -47.35 -37.82 15.10 -18.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6602 1.6362 1.5666 1.5476 1.5196 1.6601 1.6371 0.94%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.79 0.97 0.86 1.02 0.85 0.42 0.50 -
P/RPS 0.26 0.36 0.31 0.37 0.32 0.18 0.11 77.72%
P/EPS 6.72 5.97 -4.13 -3.34 -1.68 -1.04 2.88 76.19%
EY 14.89 16.74 -24.21 -29.95 -59.39 -96.00 34.68 -43.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.51 0.62 0.52 0.24 0.27 40.70%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 25/05/10 25/02/10 06/11/09 19/08/09 18/05/09 23/02/09 -
Price 0.75 0.75 0.94 0.91 1.06 0.74 0.51 -
P/RPS 0.25 0.28 0.34 0.33 0.40 0.33 0.11 73.12%
P/EPS 6.38 4.62 -4.52 -2.98 -2.10 -1.84 2.94 67.85%
EY 15.68 21.65 -22.15 -33.57 -47.62 -54.49 34.00 -40.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.56 0.55 0.65 0.42 0.27 34.36%

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