[PERWAJA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PERWAJA] PERWAJA HOLDINGS BERHAD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 106.2%
YoY- 166.79%
Quarter Report
Latest QR
Upcoming QR
PERWAJA's Result
PERWAJA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,863,727 1,400,421 1,028,374 406,121 1,593,237 1,164,803 808,577 74.05%
PBT -192,226 -19,808 18,494 16,219 -256,646 -54,937 -38,912 188.65%
Tax -40,024 0 0 0 -5,024 0 0 -
NP -232,250 -19,808 18,494 16,219 -261,670 -54,937 -38,912 227.26%
-
NP to SH -232,250 -19,808 18,494 16,219 -261,670 -54,937 -38,912 227.26%
-
Tax Rate - - 0.00% 0.00% - - - -
Total Cost 2,095,977 1,420,229 1,009,880 389,902 1,854,907 1,219,740 847,489 82.37%
-
Net Worth 397,601 609,907 650,092 643,167 627,271 834,415 851,025 -39.65%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 397,601 609,907 650,092 643,167 627,271 834,415 851,025 -39.65%
NOSH 560,002 559,548 560,424 559,275 560,063 560,010 559,884 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -12.46% -1.41% 1.80% 3.99% -16.42% -4.72% -4.81% -
ROE -58.41% -3.25% 2.84% 2.52% -41.72% -6.58% -4.57% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 332.81 250.28 183.50 72.62 284.47 208.00 144.42 74.02%
EPS -41.47 -3.54 3.30 2.90 -46.73 -9.81 -6.95 227.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 1.09 1.16 1.15 1.12 1.49 1.52 -39.65%
Adjusted Per Share Value based on latest NOSH - 559,275
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 312.17 234.57 172.25 68.02 266.86 195.10 135.43 74.05%
EPS -38.90 -3.32 3.10 2.72 -43.83 -9.20 -6.52 227.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.666 1.0216 1.0889 1.0773 1.0507 1.3976 1.4254 -39.64%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.40 0.56 0.67 0.66 0.52 0.51 0.60 -
P/RPS 0.12 0.22 0.37 0.91 0.18 0.25 0.42 -56.45%
P/EPS -0.96 -15.82 20.30 22.76 -1.11 -5.20 -8.63 -76.71%
EY -103.68 -6.32 4.93 4.39 -89.85 -19.24 -11.58 328.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.58 0.57 0.46 0.34 0.39 27.13%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 29/08/12 15/05/12 29/02/12 25/11/11 24/08/11 -
Price 0.40 0.44 0.61 0.57 0.72 0.52 0.59 -
P/RPS 0.12 0.18 0.33 0.78 0.25 0.25 0.41 -55.75%
P/EPS -0.96 -12.43 18.48 19.66 -1.54 -5.30 -8.49 -76.46%
EY -103.68 -8.05 5.41 5.09 -64.89 -18.87 -11.78 323.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.40 0.53 0.50 0.64 0.35 0.39 27.13%

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