[PERMAJU] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -375.4%
YoY- 9.62%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 24,214 29,812 28,942 38,589 40,747 32,001 31,085 -15.37%
PBT -1,494 174 -2,995 -2,085 2,141 -903 -3,682 -45.28%
Tax -346 -383 -1,348 -21 0 0 -266 19.21%
NP -1,840 -209 -4,343 -2,106 2,141 -903 -3,948 -39.97%
-
NP to SH -1,793 -386 -4,157 -2,575 935 -1,255 -3,723 -38.64%
-
Tax Rate - 220.11% - - 0.00% - - -
Total Cost 26,054 30,021 33,285 40,695 38,606 32,904 35,033 -17.95%
-
Net Worth 140,078 139,695 142,043 147,409 149,600 147,977 147,945 -3.58%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 140,078 139,695 142,043 147,409 149,600 147,977 147,945 -3.58%
NOSH 186,770 183,809 186,899 186,594 187,000 187,313 187,272 -0.17%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -7.60% -0.70% -15.01% -5.46% 5.25% -2.82% -12.70% -
ROE -1.28% -0.28% -2.93% -1.75% 0.63% -0.85% -2.52% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.96 16.22 15.49 20.68 21.79 17.08 16.60 -15.25%
EPS -0.96 -0.21 -2.22 -1.38 0.50 -0.67 -1.99 -38.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.76 0.76 0.79 0.80 0.79 0.79 -3.41%
Adjusted Per Share Value based on latest NOSH - 186,594
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.24 1.52 1.48 1.97 2.08 1.64 1.59 -15.31%
EPS -0.09 -0.02 -0.21 -0.13 0.05 -0.06 -0.19 -39.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0716 0.0714 0.0726 0.0754 0.0765 0.0757 0.0757 -3.65%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.20 0.225 0.25 0.295 0.285 0.29 0.295 -
P/RPS 1.54 1.39 1.61 1.43 1.31 1.70 1.78 -9.22%
P/EPS -20.83 -107.14 -11.24 -21.38 57.00 -43.28 -14.84 25.44%
EY -4.80 -0.93 -8.90 -4.68 1.75 -2.31 -6.74 -20.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.33 0.37 0.36 0.37 0.37 -18.99%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 27/05/15 27/02/15 20/11/14 22/08/14 29/05/14 25/02/14 -
Price 0.16 0.205 0.23 0.26 0.295 0.28 0.31 -
P/RPS 1.23 1.26 1.49 1.26 1.35 1.64 1.87 -24.42%
P/EPS -16.67 -97.62 -10.34 -18.84 59.00 -41.79 -15.59 4.57%
EY -6.00 -1.02 -9.67 -5.31 1.69 -2.39 -6.41 -4.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.30 0.33 0.37 0.35 0.39 -33.88%

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