[PERMAJU] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -2.99%
YoY- 302.44%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 278,554 246,860 205,108 211,596 217,498 205,136 146,740 53.49%
PBT 20,258 25,536 4,314 14,640 15,482 17,776 -4,055 -
Tax -2,232 -3,408 180 -488 -894 -4,084 -1,819 14.65%
NP 18,026 22,128 4,494 14,152 14,588 13,692 -5,874 -
-
NP to SH 18,026 22,128 4,494 14,152 14,588 13,692 -5,874 -
-
Tax Rate 11.02% 13.35% -4.17% 3.33% 5.77% 22.97% - -
Total Cost 260,528 224,732 200,614 197,444 202,910 191,444 152,614 42.97%
-
Net Worth 227,535 222,173 208,003 92,515 80,877 67,561 36,291 241.16%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 227,535 222,173 208,003 92,515 80,877 67,561 36,291 241.16%
NOSH 214,595 212,769 215,190 216,612 214,529 213,937 137,831 34.44%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.47% 8.96% 2.19% 6.69% 6.71% 6.67% -4.00% -
ROE 7.92% 9.96% 2.16% 15.30% 18.04% 20.27% -16.19% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 129.80 116.02 95.31 97.68 101.38 95.89 106.46 14.16%
EPS 8.40 10.40 2.10 6.53 6.80 6.40 -2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0603 1.0442 0.9666 0.4271 0.377 0.3158 0.2633 153.76%
Adjusted Per Share Value based on latest NOSH - 216,993
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.24 12.62 10.49 10.82 11.12 10.49 7.50 53.51%
EPS 0.92 1.13 0.23 0.72 0.75 0.70 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1163 0.1136 0.1064 0.0473 0.0414 0.0345 0.0186 240.54%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.43 0.39 0.38 0.43 0.38 0.46 0.44 -
P/RPS 0.33 0.34 0.40 0.44 0.37 0.48 0.41 -13.50%
P/EPS 5.12 3.75 18.20 6.58 5.59 7.19 -10.32 -
EY 19.53 26.67 5.50 15.19 17.89 13.91 -9.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.39 1.01 1.01 1.46 1.67 -60.89%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 26/05/06 24/02/06 21/11/05 23/08/05 24/05/05 29/03/05 -
Price 0.43 0.40 0.40 0.38 0.51 0.37 0.48 -
P/RPS 0.33 0.34 0.42 0.39 0.50 0.39 0.45 -18.72%
P/EPS 5.12 3.85 19.15 5.82 7.50 5.78 -11.26 -
EY 19.53 26.00 5.22 17.19 13.33 17.30 -8.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.41 0.89 1.35 1.17 1.82 -63.07%

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