[PERMAJU] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 83.19%
YoY- 82.75%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 204,685 190,494 157,581 119,287 155,823 223,688 339,246 -8.06%
PBT -10,568 -9,776 -6,306 -1,100 -8,636 -42,881 17,707 -
Tax -652 55 -384 -432 -244 5,813 -1,040 -7.48%
NP -11,220 -9,721 -6,690 -1,532 -8,880 -37,068 16,667 -
-
NP to SH -10,851 -9,516 -6,690 -1,532 -8,880 -37,068 16,667 -
-
Tax Rate - - - - - - 5.87% -
Total Cost 215,905 200,215 164,271 120,819 164,703 260,756 322,579 -6.46%
-
Net Worth 155,573 150,343 167,293 173,824 177,043 190,947 211,999 -5.02%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 155,573 150,343 167,293 173,824 177,043 190,947 211,999 -5.02%
NOSH 187,438 185,609 190,365 193,999 195,153 202,682 211,999 -2.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -5.48% -5.10% -4.25% -1.28% -5.70% -16.57% 4.91% -
ROE -6.97% -6.33% -4.00% -0.88% -5.02% -19.41% 7.86% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 109.20 102.63 82.78 61.49 79.85 110.36 160.02 -6.16%
EPS -5.79 -5.13 -3.51 -0.79 -4.55 -18.29 7.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.8788 0.896 0.9072 0.9421 1.00 -3.05%
Adjusted Per Share Value based on latest NOSH - 193,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.49 9.76 8.07 6.11 7.98 11.46 17.38 -8.06%
EPS -0.56 -0.49 -0.34 -0.08 -0.45 -1.90 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0797 0.077 0.0857 0.089 0.0907 0.0978 0.1086 -5.02%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.42 0.30 0.37 0.44 0.25 0.59 0.52 -
P/RPS 0.38 0.29 0.45 0.72 0.31 0.53 0.32 2.90%
P/EPS -7.26 -5.85 -10.53 -55.72 -5.49 -3.23 6.61 -
EY -13.78 -17.09 -9.50 -1.79 -18.20 -31.00 15.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.37 0.42 0.49 0.28 0.63 0.52 -0.32%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 28/02/12 28/02/11 25/02/10 20/02/09 29/02/08 23/02/07 -
Price 0.39 0.28 0.38 0.34 0.36 0.51 0.78 -
P/RPS 0.36 0.27 0.46 0.55 0.45 0.46 0.49 -5.00%
P/EPS -6.74 -5.46 -10.81 -43.05 -7.91 -2.79 9.92 -
EY -14.84 -18.31 -9.25 -2.32 -12.64 -35.86 10.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.35 0.43 0.38 0.40 0.54 0.78 -8.08%

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