[PERMAJU] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -57.05%
YoY- -38.33%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 128,277 70,446 54,760 84,265 89,720 68,412 73,864 44.33%
PBT -4,844 -12,768 -16,500 -9,982 -6,356 -7,354 -5,044 -2.65%
Tax -2,146 -646 0 0 0 0 0 -
NP -6,990 -13,414 -16,500 -9,982 -6,356 -7,354 -5,044 24.22%
-
NP to SH -6,990 -13,414 -16,500 -9,982 -6,356 -7,354 -5,044 24.22%
-
Tax Rate - - - - - - - -
Total Cost 135,267 83,860 71,260 94,247 96,076 75,766 78,908 43.09%
-
Net Worth 113,549 54,939 26,441 30,594 35,804 36,887 39,329 102.36%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 113,549 54,939 26,441 30,594 35,804 36,887 39,329 102.36%
NOSH 111,553 58,321 44,983 45,004 45,014 45,006 45,035 82.76%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -5.45% -19.04% -30.13% -11.85% -7.08% -10.75% -6.83% -
ROE -6.16% -24.42% -62.40% -32.63% -17.75% -19.94% -12.82% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 114.99 120.79 121.73 187.24 199.32 152.01 164.01 -21.02%
EPS -6.27 -23.00 -36.68 -22.18 -14.12 -16.34 -11.20 -32.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0179 0.942 0.5878 0.6798 0.7954 0.8196 0.8733 10.72%
Adjusted Per Share Value based on latest NOSH - 44,995
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.57 3.61 2.80 4.31 4.59 3.50 3.78 44.41%
EPS -0.36 -0.69 -0.84 -0.51 -0.33 -0.38 -0.26 24.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0581 0.0281 0.0135 0.0157 0.0183 0.0189 0.0201 102.52%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.55 1.51 1.06 1.30 1.00 0.95 0.81 -
P/RPS 0.48 1.25 0.87 0.69 0.50 0.62 0.49 -1.36%
P/EPS -8.78 -6.57 -2.89 -5.86 -7.08 -5.81 -7.23 13.78%
EY -11.39 -15.23 -34.60 -17.06 -14.12 -17.20 -13.83 -12.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.60 1.80 1.91 1.26 1.16 0.93 -30.33%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 01/12/04 26/08/04 28/05/04 25/02/04 27/11/03 21/08/03 29/05/03 -
Price 0.47 0.54 1.17 1.28 1.11 1.01 0.92 -
P/RPS 0.41 0.45 0.96 0.68 0.56 0.66 0.56 -18.72%
P/EPS -7.50 -2.35 -3.19 -5.77 -7.86 -6.18 -8.21 -5.83%
EY -13.33 -42.59 -31.35 -17.33 -12.72 -16.18 -12.17 6.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 1.99 1.88 1.40 1.23 1.05 -42.23%

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