[PERMAJU] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 30.1%
YoY- 63.95%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 84,265 89,720 68,412 73,864 72,799 72,748 58,122 28.01%
PBT -9,982 -6,356 -7,354 -5,044 -7,216 -9,082 -13,742 -19.14%
Tax 0 0 0 0 0 0 13,742 -
NP -9,982 -6,356 -7,354 -5,044 -7,216 -9,082 0 -
-
NP to SH -9,982 -6,356 -7,354 -5,044 -7,216 -9,082 -13,742 -19.14%
-
Tax Rate - - - - - - - -
Total Cost 94,247 96,076 75,766 78,908 80,015 81,830 58,122 37.90%
-
Net Worth 30,594 35,804 36,887 39,329 40,569 40,957 40,902 -17.55%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 30,594 35,804 36,887 39,329 40,569 40,957 40,902 -17.55%
NOSH 45,004 45,014 45,006 45,035 45,012 44,993 44,996 0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -11.85% -7.08% -10.75% -6.83% -9.91% -12.49% 0.00% -
ROE -32.63% -17.75% -19.94% -12.82% -17.79% -22.18% -33.60% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 187.24 199.32 152.01 164.01 161.73 161.69 129.17 27.99%
EPS -22.18 -14.12 -16.34 -11.20 -16.04 -20.19 -30.54 -19.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6798 0.7954 0.8196 0.8733 0.9013 0.9103 0.909 -17.56%
Adjusted Per Share Value based on latest NOSH - 45,035
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 4.31 4.59 3.50 3.78 3.72 3.72 2.97 28.09%
EPS -0.51 -0.33 -0.38 -0.26 -0.37 -0.46 -0.70 -18.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0156 0.0183 0.0189 0.0201 0.0208 0.0209 0.0209 -17.67%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.30 1.00 0.95 0.81 1.00 1.06 1.10 -
P/RPS 0.69 0.50 0.62 0.49 0.62 0.66 0.85 -12.94%
P/EPS -5.86 -7.08 -5.81 -7.23 -6.24 -5.25 -3.60 38.25%
EY -17.06 -14.12 -17.20 -13.83 -16.03 -19.04 -27.76 -27.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.26 1.16 0.93 1.11 1.16 1.21 35.45%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 27/11/03 21/08/03 29/05/03 28/02/03 25/11/02 29/08/02 -
Price 1.28 1.11 1.01 0.92 1.00 1.17 1.14 -
P/RPS 0.68 0.56 0.66 0.56 0.62 0.72 0.88 -15.75%
P/EPS -5.77 -7.86 -6.18 -8.21 -6.24 -5.80 -3.73 33.64%
EY -17.33 -12.72 -16.18 -12.17 -16.03 -17.25 -26.79 -25.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.40 1.23 1.05 1.11 1.29 1.25 31.17%

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