[PERMAJU] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -503.13%
YoY- 60.51%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 108,052 119,248 140,279 148,449 145,496 128,004 157,869 -22.38%
PBT -2,640 696 -3,842 -1,129 2,476 -3,612 -11,379 -62.34%
Tax -1,458 -1,532 -1,369 -28 0 0 -276 204.24%
NP -4,098 -836 -5,211 -1,157 2,476 -3,612 -11,655 -50.27%
-
NP to SH -4,358 -1,544 -7,052 -3,860 -640 -5,020 -11,054 -46.32%
-
Tax Rate - 220.11% - - 0.00% - - -
Total Cost 112,150 120,084 145,490 149,606 143,020 131,616 169,524 -24.13%
-
Net Worth 140,883 139,695 142,375 147,551 150,588 147,977 148,061 -3.26%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 140,883 139,695 142,375 147,551 150,588 147,977 148,061 -3.26%
NOSH 187,844 183,809 187,336 186,774 188,235 187,313 187,419 0.15%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -3.79% -0.70% -3.71% -0.78% 1.70% -2.82% -7.38% -
ROE -3.09% -1.11% -4.95% -2.62% -0.43% -3.39% -7.47% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 57.52 64.88 74.88 79.48 77.29 68.34 84.23 -22.50%
EPS -2.32 -0.84 -3.77 -2.07 -0.34 -2.68 -5.90 -46.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.76 0.76 0.79 0.80 0.79 0.79 -3.41%
Adjusted Per Share Value based on latest NOSH - 186,594
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.53 6.10 7.17 7.59 7.44 6.55 8.07 -22.32%
EPS -0.22 -0.08 -0.36 -0.20 -0.03 -0.26 -0.57 -47.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0721 0.0714 0.0728 0.0755 0.077 0.0757 0.0757 -3.20%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.20 0.225 0.25 0.295 0.285 0.29 0.295 -
P/RPS 0.35 0.35 0.33 0.37 0.37 0.42 0.35 0.00%
P/EPS -8.62 -26.79 -6.64 -14.27 -83.82 -10.82 -5.00 43.92%
EY -11.60 -3.73 -15.06 -7.01 -1.19 -9.24 -19.99 -30.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.33 0.37 0.36 0.37 0.37 -18.99%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 27/05/15 27/02/15 20/11/14 22/08/14 29/05/14 25/02/14 -
Price 0.16 0.205 0.23 0.26 0.295 0.28 0.31 -
P/RPS 0.28 0.32 0.31 0.33 0.38 0.41 0.37 -16.99%
P/EPS -6.90 -24.40 -6.11 -12.58 -86.76 -10.45 -5.26 19.89%
EY -14.50 -4.10 -16.37 -7.95 -1.15 -9.57 -19.03 -16.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.30 0.33 0.37 0.35 0.39 -33.88%

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