[PERMAJU] YoY Annualized Quarter 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- -13.09%
YoY- -1.87%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 74,689 106,325 140,279 157,869 204,685 190,494 157,581 -11.69%
PBT -11,820 -4,075 -3,842 -11,379 -10,567 -9,776 -6,306 11.02%
Tax 848 -1,848 -1,369 -276 -652 55 -384 -
NP -10,972 -5,923 -5,211 -11,655 -11,219 -9,721 -6,690 8.58%
-
NP to SH -10,245 -6,392 -7,052 -11,054 -10,851 -9,516 -6,690 7.35%
-
Tax Rate - - - - - - - -
Total Cost 85,661 112,248 145,490 169,524 215,904 200,215 164,271 -10.27%
-
Net Worth 147,936 136,837 142,375 148,061 159,217 164,442 169,172 -2.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 147,936 136,837 142,375 148,061 159,217 164,442 169,172 -2.20%
NOSH 195,934 187,448 187,336 187,419 187,314 184,766 192,241 0.31%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -14.69% -5.57% -3.71% -7.38% -5.48% -5.10% -4.25% -
ROE -6.93% -4.67% -4.95% -7.47% -6.82% -5.79% -3.95% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 39.88 56.72 74.88 84.23 109.27 103.10 81.97 -11.30%
EPS -5.47 -3.41 -3.77 -5.90 -5.79 -5.04 -3.48 7.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.73 0.76 0.79 0.85 0.89 0.88 -1.78%
Adjusted Per Share Value based on latest NOSH - 187,272
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.82 5.44 7.17 8.07 10.47 9.74 8.06 -11.69%
EPS -0.52 -0.33 -0.36 -0.57 -0.56 -0.49 -0.34 7.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 0.07 0.0728 0.0757 0.0814 0.0841 0.0865 -2.19%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.14 0.16 0.25 0.295 0.42 0.30 0.37 -
P/RPS 0.35 0.28 0.33 0.35 0.38 0.29 0.45 -4.09%
P/EPS -2.56 -4.69 -6.64 -5.00 -7.25 -5.82 -10.63 -21.10%
EY -39.08 -21.31 -15.06 -19.99 -13.79 -17.17 -9.41 26.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.33 0.37 0.49 0.34 0.42 -13.15%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 27/02/15 25/02/14 22/02/13 28/02/12 28/02/11 -
Price 0.165 0.18 0.23 0.31 0.39 0.28 0.38 -
P/RPS 0.41 0.32 0.31 0.37 0.36 0.27 0.46 -1.89%
P/EPS -3.02 -5.28 -6.11 -5.26 -6.73 -5.44 -10.92 -19.26%
EY -33.16 -18.94 -16.37 -19.03 -14.85 -18.39 -9.16 23.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.30 0.39 0.46 0.31 0.43 -11.24%

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