[PERMAJU] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -18.54%
YoY- 23.57%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 224,220 339,246 314,062 278,554 246,860 205,108 211,596 3.94%
PBT 15,408 17,707 21,753 20,258 25,536 4,314 14,640 3.47%
Tax -2,732 -1,040 -1,750 -2,232 -3,408 180 -488 215.61%
NP 12,676 16,667 20,002 18,026 22,128 4,494 14,152 -7.08%
-
NP to SH 12,676 16,667 20,002 18,026 22,128 4,494 14,152 -7.08%
-
Tax Rate 17.73% 5.87% 8.04% 11.02% 13.35% -4.17% 3.33% -
Total Cost 211,544 322,579 294,060 260,528 224,732 200,614 197,444 4.71%
-
Net Worth 234,569 237,752 236,553 227,535 222,173 208,003 92,515 86.04%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 234,569 237,752 236,553 227,535 222,173 208,003 92,515 86.04%
NOSH 211,266 216,986 217,420 214,595 212,769 215,190 216,612 -1.65%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.65% 4.91% 6.37% 6.47% 8.96% 2.19% 6.69% -
ROE 5.40% 7.01% 8.46% 7.92% 9.96% 2.16% 15.30% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 106.13 156.34 144.45 129.80 116.02 95.31 97.68 5.69%
EPS 6.00 7.70 9.20 8.40 10.40 2.10 6.53 -5.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1103 1.0957 1.088 1.0603 1.0442 0.9666 0.4271 89.17%
Adjusted Per Share Value based on latest NOSH - 217,562
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.48 17.37 16.08 14.26 12.64 10.50 10.83 3.96%
EPS 0.65 0.85 1.02 0.92 1.13 0.23 0.72 -6.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1201 0.1217 0.1211 0.1165 0.1137 0.1065 0.0474 85.96%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.60 0.52 0.46 0.43 0.39 0.38 0.43 -
P/RPS 0.57 0.33 0.32 0.33 0.34 0.40 0.44 18.85%
P/EPS 10.00 6.77 5.00 5.12 3.75 18.20 6.58 32.21%
EY 10.00 14.77 20.00 19.53 26.67 5.50 15.19 -24.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.42 0.41 0.37 0.39 1.01 -34.15%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 23/02/07 17/11/06 25/08/06 26/05/06 24/02/06 21/11/05 -
Price 0.67 0.78 0.48 0.43 0.40 0.40 0.38 -
P/RPS 0.63 0.50 0.33 0.33 0.34 0.42 0.39 37.71%
P/EPS 11.17 10.15 5.22 5.12 3.85 19.15 5.82 54.49%
EY 8.96 9.85 19.17 19.53 26.00 5.22 17.19 -35.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.71 0.44 0.41 0.38 0.41 0.89 -23.13%

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