[PERWAJA] QoQ Quarter Result on 31-Mar-2016 [#3]

Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 58.83%
YoY- 43.2%
Quarter Report
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 71 82 118 190 162 146 768 -79.40%
PBT -62,905 -62,391 -84,415 -67,910 -164,958 -62,085 -500,630 -74.75%
Tax 0 0 0 0 0 0 0 -
NP -62,905 -62,391 -84,415 -67,910 -164,958 -62,085 -500,630 -74.75%
-
NP to SH -62,905 -62,391 -84,415 -67,910 -164,958 -62,085 -500,630 -74.75%
-
Tax Rate - - - - - - - -
Total Cost 62,976 62,473 84,533 68,100 165,120 62,231 501,398 -74.76%
-
Net Worth -2,022,146 -1,960,219 -1,887,714 -1,802,722 -1,735,810 -1,567,520 -1,556,768 18.95%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth -2,022,146 -1,960,219 -1,887,714 -1,802,722 -1,735,810 -1,567,520 -1,556,768 18.95%
NOSH 560,151 560,062 560,152 559,851 559,938 559,828 559,988 0.01%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -88,598.59% -76,086.59% -71,538.13% -35,742.11% -101,825.93% -42,523.97% -65,186.20% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.01 0.01 0.02 0.03 0.03 0.03 0.14 -82.64%
EPS -11.23 -11.14 -15.07 -12.13 -29.46 -11.09 -89.40 -74.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.61 -3.50 -3.37 -3.22 -3.10 -2.80 -2.78 18.93%
Adjusted Per Share Value based on latest NOSH - 559,851
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.01 0.01 0.02 0.03 0.03 0.02 0.13 -81.77%
EPS -10.54 -10.45 -14.14 -11.37 -27.63 -10.40 -83.85 -74.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.387 -3.2833 -3.1619 -3.0195 -2.9074 -2.6255 -2.6075 18.95%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.095 0.095 0.10 0.11 0.105 0.14 0.25 -
P/RPS 749.50 648.85 474.71 324.12 362.92 536.82 182.29 155.55%
P/EPS -0.85 -0.85 -0.66 -0.91 -0.36 -1.26 -0.28 108.95%
EY -118.21 -117.26 -150.70 -110.27 -280.57 -79.21 -357.60 -52.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 22/11/16 30/08/16 31/05/16 29/02/16 26/11/15 28/08/15 -
Price 0.065 0.125 0.10 0.105 0.11 0.13 0.16 -
P/RPS 512.81 853.75 474.71 309.39 380.21 498.48 116.66 167.14%
P/EPS -0.58 -1.12 -0.66 -0.87 -0.37 -1.17 -0.18 117.38%
EY -172.77 -89.12 -150.70 -115.52 -267.82 -85.31 -558.75 -54.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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