[PERMAJU] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 21.82%
YoY- -1.87%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 142,422 140,227 136,663 157,869 174,587 193,481 209,187 -22.59%
PBT -4,529 -5,429 -9,328 -11,379 -13,965 -12,191 -14,000 -52.84%
Tax -287 -266 -276 -276 -658 -662 -652 -42.10%
NP -4,816 -5,695 -9,604 -11,655 -14,623 -12,853 -14,652 -52.34%
-
NP to SH -6,618 -6,892 -9,469 -11,054 -14,140 -12,415 -14,256 -40.01%
-
Tax Rate - - - - - - - -
Total Cost 147,238 145,922 146,267 169,524 189,210 206,334 223,839 -24.34%
-
Net Worth 147,409 149,600 147,977 147,945 151,821 151,138 148,331 -0.41%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 147,409 149,600 147,977 147,945 151,821 151,138 148,331 -0.41%
NOSH 186,594 187,000 187,313 187,272 187,434 186,590 180,891 2.08%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -3.38% -4.06% -7.03% -7.38% -8.38% -6.64% -7.00% -
ROE -4.49% -4.61% -6.40% -7.47% -9.31% -8.21% -9.61% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 76.33 74.99 72.96 84.30 93.15 103.69 115.64 -24.17%
EPS -3.55 -3.69 -5.06 -5.90 -7.54 -6.65 -7.88 -41.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 0.79 0.79 0.81 0.81 0.82 -2.45%
Adjusted Per Share Value based on latest NOSH - 187,272
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.28 7.17 6.99 8.07 8.93 9.89 10.70 -22.62%
EPS -0.34 -0.35 -0.48 -0.57 -0.72 -0.63 -0.73 -39.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0754 0.0765 0.0757 0.0757 0.0776 0.0773 0.0758 -0.35%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.295 0.285 0.29 0.295 0.335 0.39 0.365 -
P/RPS 0.39 0.38 0.40 0.35 0.36 0.38 0.32 14.08%
P/EPS -8.32 -7.73 -5.74 -5.00 -4.44 -5.86 -4.63 47.75%
EY -12.02 -12.93 -17.43 -20.01 -22.52 -17.06 -21.59 -32.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.37 0.37 0.41 0.48 0.45 -12.22%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 22/08/14 29/05/14 25/02/14 27/11/13 23/08/13 27/05/13 -
Price 0.26 0.295 0.28 0.31 0.335 0.395 0.41 -
P/RPS 0.34 0.39 0.38 0.37 0.36 0.38 0.35 -1.91%
P/EPS -7.33 -8.00 -5.54 -5.25 -4.44 -5.94 -5.20 25.69%
EY -13.64 -12.49 -18.05 -19.04 -22.52 -16.84 -19.22 -20.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.35 0.39 0.41 0.49 0.50 -24.17%

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