[PERMAJU] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -140.27%
YoY- -60.28%
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 66,932 63,410 52,168 74,689 78,233 84,602 63,648 3.40%
PBT -8,213 -7,712 -9,000 -11,820 -5,054 -5,118 -4,312 53.59%
Tax 78 78 80 848 6 0 0 -
NP -8,134 -7,634 -8,920 -10,972 -5,048 -5,118 -4,312 52.60%
-
NP to SH -7,312 -6,882 -8,164 -10,245 -4,264 -4,242 -3,420 65.88%
-
Tax Rate - - - - - - - -
Total Cost 75,066 71,044 61,088 85,661 83,281 89,720 67,960 6.84%
-
Net Worth 140,446 144,191 144,191 147,936 132,956 135,143 133,826 3.26%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 140,446 144,191 144,191 147,936 132,956 135,143 133,826 3.26%
NOSH 195,934 195,934 195,934 195,934 195,934 187,699 185,869 3.57%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -12.15% -12.04% -17.10% -14.69% -6.45% -6.05% -6.77% -
ROE -5.21% -4.77% -5.66% -6.93% -3.21% -3.14% -2.56% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 35.74 33.86 27.86 39.88 41.78 45.07 34.24 2.89%
EPS -3.91 -3.68 -4.36 -5.47 -2.28 -2.26 -1.84 65.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.77 0.77 0.79 0.71 0.72 0.72 2.75%
Adjusted Per Share Value based on latest NOSH - 195,934
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 3.43 3.25 2.67 3.83 4.01 4.34 3.26 3.44%
EPS -0.37 -0.35 -0.42 -0.53 -0.22 -0.22 -0.18 61.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.072 0.0739 0.0739 0.0758 0.0682 0.0693 0.0686 3.27%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.33 0.17 0.245 0.14 0.15 0.17 0.145 -
P/RPS 0.92 0.50 0.88 0.35 0.36 0.38 0.42 68.58%
P/EPS -8.45 -4.63 -5.62 -2.56 -6.59 -7.52 -7.88 4.76%
EY -11.83 -21.62 -17.79 -39.08 -15.18 -13.29 -12.69 -4.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.22 0.32 0.18 0.21 0.24 0.20 69.07%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 25/08/17 30/05/17 28/02/17 25/11/16 26/08/16 27/05/16 -
Price 0.275 0.20 0.18 0.165 0.145 0.155 0.165 -
P/RPS 0.77 0.59 0.65 0.41 0.35 0.34 0.48 36.99%
P/EPS -7.04 -5.44 -4.13 -3.02 -6.37 -6.86 -8.97 -14.90%
EY -14.20 -18.38 -24.22 -33.16 -15.70 -14.58 -11.15 17.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.26 0.23 0.21 0.20 0.22 0.23 37.25%

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