[PERMAJU] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 88.65%
YoY- 55.81%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 140,279 111,337 72,748 32,001 157,869 126,784 90,390 33.93%
PBT -3,842 -847 1,238 -903 -11,379 -7,697 -4,712 -12.69%
Tax -1,369 -21 0 0 -276 -10 -10 2532.55%
NP -5,211 -868 1,238 -903 -11,655 -7,707 -4,722 6.77%
-
NP to SH -7,052 -2,895 -320 -1,255 -11,054 -7,331 -4,482 35.16%
-
Tax Rate - - 0.00% - - - - -
Total Cost 145,490 112,205 71,510 32,904 169,524 134,491 95,112 32.65%
-
Net Worth 142,375 147,551 150,588 147,977 148,061 151,869 151,900 -4.21%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 142,375 147,551 150,588 147,977 148,061 151,869 151,900 -4.21%
NOSH 187,336 186,774 188,235 187,313 187,419 187,493 187,531 -0.06%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -3.71% -0.78% 1.70% -2.82% -7.38% -6.08% -5.22% -
ROE -4.95% -1.96% -0.21% -0.85% -7.47% -4.83% -2.95% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 74.88 59.61 38.65 17.08 84.23 67.62 48.20 34.02%
EPS -3.77 -1.55 -0.17 -0.67 -5.90 -3.91 -2.39 35.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.79 0.80 0.79 0.79 0.81 0.81 -4.14%
Adjusted Per Share Value based on latest NOSH - 187,313
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.19 5.70 3.73 1.64 8.09 6.49 4.63 33.99%
EPS -0.36 -0.15 -0.02 -0.06 -0.57 -0.38 -0.23 34.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0729 0.0756 0.0771 0.0758 0.0758 0.0778 0.0778 -4.23%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.25 0.295 0.285 0.29 0.295 0.335 0.39 -
P/RPS 0.33 0.49 0.74 1.70 0.35 0.50 0.81 -44.95%
P/EPS -6.64 -19.03 -167.65 -43.28 -5.00 -8.57 -16.32 -45.00%
EY -15.06 -5.25 -0.60 -2.31 -19.99 -11.67 -6.13 81.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.36 0.37 0.37 0.41 0.48 -22.05%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 20/11/14 22/08/14 29/05/14 25/02/14 27/11/13 23/08/13 -
Price 0.23 0.26 0.295 0.28 0.31 0.335 0.395 -
P/RPS 0.31 0.44 0.76 1.64 0.37 0.50 0.82 -47.62%
P/EPS -6.11 -16.77 -173.53 -41.79 -5.26 -8.57 -16.53 -48.40%
EY -16.37 -5.96 -0.58 -2.39 -19.03 -11.67 -6.05 93.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.37 0.35 0.39 0.41 0.49 -27.83%

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