[PERWAJA] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -60.25%
YoY- -218.17%
Quarter Report
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 406,121 1,593,237 1,164,803 808,577 426,105 1,436,074 1,110,206 -48.82%
PBT 16,219 -256,646 -54,937 -38,912 -24,282 -69,581 -4,897 -
Tax 0 -5,024 0 0 0 -37 0 -
NP 16,219 -261,670 -54,937 -38,912 -24,282 -69,618 -4,897 -
-
NP to SH 16,219 -261,670 -54,937 -38,912 -24,282 -69,618 -4,897 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 389,902 1,854,907 1,219,740 847,489 450,387 1,505,692 1,115,103 -50.33%
-
Net Worth 643,167 627,271 834,415 851,025 726,102 884,591 956,885 -23.24%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 643,167 627,271 834,415 851,025 726,102 884,591 956,885 -23.24%
NOSH 559,275 560,063 560,010 559,884 471,495 559,868 562,873 -0.42%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.99% -16.42% -4.72% -4.81% -5.70% -4.85% -0.44% -
ROE 2.52% -41.72% -6.58% -4.57% -3.34% -7.87% -0.51% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 72.62 284.47 208.00 144.42 90.37 256.50 197.24 -48.59%
EPS 2.90 -46.73 -9.81 -6.95 -5.15 -12.43 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.12 1.49 1.52 1.54 1.58 1.70 -22.92%
Adjusted Per Share Value based on latest NOSH - 560,536
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 68.02 266.86 195.10 135.43 71.37 240.54 185.96 -48.82%
EPS 2.72 -43.83 -9.20 -6.52 -4.07 -11.66 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0773 1.0507 1.3976 1.4254 1.2162 1.4817 1.6028 -23.25%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.66 0.52 0.51 0.60 0.65 0.67 0.71 -
P/RPS 0.91 0.18 0.25 0.42 0.72 0.26 0.36 85.45%
P/EPS 22.76 -1.11 -5.20 -8.63 -12.62 -5.39 -81.61 -
EY 4.39 -89.85 -19.24 -11.58 -7.92 -18.56 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.46 0.34 0.39 0.42 0.42 0.42 22.55%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 15/05/12 29/02/12 25/11/11 24/08/11 25/05/11 28/02/11 29/11/10 -
Price 0.57 0.72 0.52 0.59 0.58 0.62 0.67 -
P/RPS 0.78 0.25 0.25 0.41 0.64 0.24 0.34 73.85%
P/EPS 19.66 -1.54 -5.30 -8.49 -11.26 -4.99 -77.01 -
EY 5.09 -64.89 -18.87 -11.78 -8.88 -20.06 -1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 0.35 0.39 0.38 0.39 0.39 17.99%

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