[PERMAJU] QoQ Cumulative Quarter Result on 31-Mar-2018

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018
Profit Trend
QoQ- 60.34%
YoY- -11.95%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 81,888 62,611 35,565 14,974 69,742 50,199 31,705 87.92%
PBT -4,883 -2,895 -3,477 -2,492 -6,906 -6,160 -3,856 16.99%
Tax 80 60 40 20 352 59 39 61.23%
NP -4,803 -2,835 -3,437 -2,472 -6,554 -6,101 -3,817 16.50%
-
NP to SH -4,039 -2,235 -3,036 -2,285 -5,761 -5,484 -3,441 11.24%
-
Tax Rate - - - - - - - -
Total Cost 86,691 65,446 39,002 17,446 76,296 56,300 35,522 80.97%
-
Net Worth 129,210 131,083 131,083 138,573 140,446 140,446 144,191 -7.03%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 129,210 131,083 131,083 138,573 140,446 140,446 144,191 -7.03%
NOSH 195,934 195,934 195,934 195,934 195,934 195,934 195,934 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -5.87% -4.53% -9.66% -16.51% -9.40% -12.15% -12.04% -
ROE -3.13% -1.71% -2.32% -1.65% -4.10% -3.90% -2.39% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 43.73 33.43 18.99 8.00 37.24 26.81 16.93 87.93%
EPS -2.16 -1.19 -1.84 -1.22 -3.07 -2.93 -1.84 11.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.70 0.70 0.74 0.75 0.75 0.77 -7.03%
Adjusted Per Share Value based on latest NOSH - 195,934
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 4.19 3.20 1.82 0.77 3.57 2.57 1.62 88.09%
EPS -0.21 -0.11 -0.16 -0.12 -0.29 -0.28 -0.18 10.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0661 0.067 0.067 0.0709 0.0718 0.0718 0.0737 -6.98%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.34 0.245 0.215 0.245 0.255 0.33 0.17 -
P/RPS 0.78 0.73 1.13 3.06 0.68 1.23 1.00 -15.22%
P/EPS -15.76 -20.53 -13.26 -20.08 -8.29 -11.27 -9.25 42.51%
EY -6.34 -4.87 -7.54 -4.98 -12.06 -8.87 -10.81 -29.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.35 0.31 0.33 0.34 0.44 0.22 70.30%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 24/08/18 30/05/18 28/02/18 21/11/17 25/08/17 -
Price 0.365 0.40 0.225 0.215 0.25 0.275 0.20 -
P/RPS 0.83 1.20 1.18 2.69 0.67 1.03 1.18 -20.85%
P/EPS -16.92 -33.51 -13.88 -17.62 -8.13 -9.39 -10.88 34.12%
EY -5.91 -2.98 -7.21 -5.68 -12.31 -10.65 -9.19 -25.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.32 0.29 0.33 0.37 0.26 60.56%

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