[PERMAJU] YoY Quarter Result on 30-Sep-2017 [#3]

Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -45.93%
YoY- -89.69%
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 7,812 14,330 16,256 18,494 16,374 31,601 38,589 -21.77%
PBT -25,881 -3,007 -152 -2,304 -1,232 846 -2,085 47.29%
Tax -29 20 20 20 5 -431 -21 5.08%
NP -25,910 -2,987 -132 -2,284 -1,227 415 -2,106 47.09%
-
NP to SH -25,443 -2,225 6 -2,043 -1,077 43 -2,575 42.21%
-
Tax Rate - - - - - 50.95% - -
Total Cost 33,722 17,317 16,388 20,778 17,601 31,186 40,695 -2.84%
-
Net Worth 271,750 127,338 129,210 140,446 132,956 163,400 147,409 9.86%
Dividend
31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 271,750 127,338 129,210 140,446 132,956 163,400 147,409 9.86%
NOSH 715,132 195,934 195,934 195,934 195,934 215,000 186,594 22.94%
Ratio Analysis
31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -331.67% -20.84% -0.81% -12.35% -7.49% 1.31% -5.46% -
ROE -9.36% -1.75% 0.00% -1.45% -0.81% 0.03% -1.75% -
Per Share
31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1.09 7.65 8.68 9.88 8.74 14.70 20.68 -36.39%
EPS -3.56 -1.19 0.00 -1.09 -0.58 0.02 -1.38 15.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.68 0.69 0.75 0.71 0.76 0.79 -10.64%
Adjusted Per Share Value based on latest NOSH - 195,934
31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 0.40 0.73 0.83 0.95 0.84 1.62 1.98 -21.80%
EPS -1.30 -0.11 0.00 -0.10 -0.06 0.00 -0.13 42.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1393 0.0653 0.0663 0.072 0.0682 0.0838 0.0756 9.85%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/03/21 31/03/20 29/03/19 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.19 0.98 0.51 0.33 0.15 0.165 0.295 -
P/RPS 17.39 12.81 5.87 3.34 1.72 1.12 1.43 46.82%
P/EPS -5.34 -82.48 15,917.27 -30.25 -26.08 825.00 -21.38 -19.20%
EY -18.73 -1.21 0.01 -3.31 -3.83 0.12 -4.68 23.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.44 0.74 0.44 0.21 0.22 0.37 4.73%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 28/05/21 19/06/20 30/05/19 21/11/17 25/11/16 20/11/15 20/11/14 -
Price 0.12 0.42 0.545 0.275 0.145 0.175 0.26 -
P/RPS 10.99 5.49 6.28 2.78 1.66 1.19 1.26 39.51%
P/EPS -3.37 -35.35 17,009.63 -25.21 -25.21 875.00 -18.84 -23.24%
EY -29.65 -2.83 0.01 -3.97 -3.97 0.11 -5.31 30.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.62 0.79 0.37 0.20 0.23 0.33 -0.47%

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