[PERMAJU] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 12.91%
YoY- 0.39%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 87,299 121,557 140,227 193,481 198,017 203,146 90,147 -0.53%
PBT -5,660 -6,400 -5,429 -12,191 -12,838 -5,934 -1,133 30.71%
Tax -1,250 -2,098 -266 -662 62 -391 -59 66.26%
NP -6,910 -8,498 -5,695 -12,853 -12,776 -6,325 -1,192 33.99%
-
NP to SH -6,811 -8,911 -6,892 -12,415 -12,464 -6,261 -1,192 33.67%
-
Tax Rate - - - - - - - -
Total Cost 94,209 130,055 145,922 206,334 210,793 209,471 91,339 0.51%
-
Net Worth 134,047 140,078 149,600 151,138 162,914 169,230 177,411 -4.55%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 134,047 140,078 149,600 151,138 162,914 169,230 177,411 -4.55%
NOSH 186,176 186,770 187,000 186,590 187,258 192,307 194,722 -0.74%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -7.92% -6.99% -4.06% -6.64% -6.45% -3.11% -1.32% -
ROE -5.08% -6.36% -4.61% -8.21% -7.65% -3.70% -0.67% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 46.89 65.08 74.99 103.69 105.75 105.64 46.30 0.21%
EPS -3.66 -4.77 -3.69 -6.65 -6.66 -3.26 -0.61 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.75 0.80 0.81 0.87 0.88 0.9111 -3.84%
Adjusted Per Share Value based on latest NOSH - 186,590
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.46 6.22 7.17 9.89 10.13 10.39 4.61 -0.54%
EPS -0.35 -0.46 -0.35 -0.63 -0.64 -0.32 -0.06 34.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0685 0.0716 0.0765 0.0773 0.0833 0.0865 0.0907 -4.56%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.17 0.20 0.285 0.39 0.72 0.38 0.41 -
P/RPS 0.36 0.31 0.38 0.38 0.68 0.36 0.89 -13.99%
P/EPS -4.65 -4.19 -7.73 -5.86 -10.82 -11.67 -66.98 -35.86%
EY -21.52 -23.86 -12.93 -17.06 -9.24 -8.57 -1.49 55.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.36 0.48 0.83 0.43 0.45 -9.93%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 21/08/15 22/08/14 23/08/13 09/08/12 26/08/11 26/08/10 -
Price 0.155 0.16 0.295 0.395 0.72 0.30 0.32 -
P/RPS 0.33 0.25 0.39 0.38 0.68 0.28 0.69 -11.55%
P/EPS -4.24 -3.35 -8.00 -5.94 -10.82 -9.21 -52.27 -34.18%
EY -23.60 -29.82 -12.49 -16.84 -9.24 -10.85 -1.91 51.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.37 0.49 0.83 0.34 0.35 -7.44%

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