[PERWAJA] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[PERWAJA] PERWAJA HOLDINGS BERHAD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -24.57%
YoY- -212.61%
Quarter Report
Latest QR
Upcoming QR
PERWAJA's Result
PERWAJA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,659,288 1,626,418 1,571,154 1,366,293 1,934,680 2,167,522 2,319,522 -20.06%
PBT 57,580 -47,547 -143,590 -396,046 -328,767 -86,503 62,096 -4.92%
Tax 111 10,065 27,000 54,889 54,889 44,935 28,000 -97.52%
NP 57,691 -37,482 -116,590 -341,157 -273,878 -41,568 90,096 -25.76%
-
NP to SH 57,691 -37,482 -116,590 -341,157 -273,878 -41,568 90,096 -25.76%
-
Tax Rate -0.19% - - - - - -45.09% -
Total Cost 1,601,597 1,663,900 1,687,744 1,707,450 2,208,558 2,209,090 2,229,426 -19.83%
-
Net Worth 992,844 976,853 559,035 925,274 907,328 991,147 1,052,893 -3.84%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 992,844 976,853 559,035 925,274 907,328 991,147 1,052,893 -3.84%
NOSH 560,928 558,201 559,035 560,772 560,079 559,970 560,050 0.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.48% -2.30% -7.42% -24.97% -14.16% -1.92% 3.88% -
ROE 5.81% -3.84% -20.86% -36.87% -30.19% -4.19% 8.56% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 295.81 291.37 281.05 243.64 345.43 387.08 414.16 -20.14%
EPS 10.28 -6.71 -20.86 -60.84 -48.90 -7.42 16.09 -25.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.75 1.00 1.65 1.62 1.77 1.88 -3.95%
Adjusted Per Share Value based on latest NOSH - 560,772
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 277.93 272.42 263.16 228.85 324.05 363.05 388.51 -20.06%
EPS 9.66 -6.28 -19.53 -57.14 -45.87 -6.96 15.09 -25.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.663 1.6362 0.9364 1.5498 1.5197 1.6601 1.7636 -3.85%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.79 0.97 0.86 1.02 0.85 0.42 0.50 -
P/RPS 0.27 0.33 0.31 0.42 0.25 0.11 0.12 71.96%
P/EPS 7.68 -14.45 -4.12 -1.68 -1.74 -5.66 3.11 83.00%
EY 13.02 -6.92 -24.25 -59.64 -57.53 -17.67 32.17 -45.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.86 0.62 0.52 0.24 0.27 40.70%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 25/05/10 25/02/10 06/11/09 19/08/09 18/05/09 - -
Price 0.75 0.75 0.94 0.91 1.06 0.74 0.00 -
P/RPS 0.25 0.26 0.33 0.37 0.31 0.19 0.00 -
P/EPS 7.29 -11.17 -4.51 -1.50 -2.17 -9.97 0.00 -
EY 13.71 -8.95 -22.19 -66.85 -46.13 -10.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.94 0.55 0.65 0.42 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