[PERMAJU] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -23.95%
YoY- -42.72%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 223,688 264,044 284,398 224,220 339,246 314,062 278,554 -13.57%
PBT -42,881 -30,373 11,738 15,408 17,707 21,753 20,258 -
Tax 5,813 8,634 -3,772 -2,732 -1,040 -1,750 -2,232 -
NP -37,068 -21,738 7,966 12,676 16,667 20,002 18,026 -
-
NP to SH -37,068 -21,738 7,966 12,676 16,667 20,002 18,026 -
-
Tax Rate - - 32.13% 17.73% 5.87% 8.04% 11.02% -
Total Cost 260,756 285,782 276,432 211,544 322,579 294,060 260,528 0.05%
-
Net Worth 199,291 212,423 243,648 234,569 237,752 236,553 227,535 -8.43%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 199,291 212,423 243,648 234,569 237,752 236,553 227,535 -8.43%
NOSH 211,203 214,526 221,277 211,266 216,986 217,420 214,595 -1.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -16.57% -8.23% 2.80% 5.65% 4.91% 6.37% 6.47% -
ROE -18.60% -10.23% 3.27% 5.40% 7.01% 8.46% 7.92% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 105.91 123.08 128.53 106.13 156.34 144.45 129.80 -12.64%
EPS -17.60 -10.13 3.60 6.00 7.70 9.20 8.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9436 0.9902 1.1011 1.1103 1.0957 1.088 1.0603 -7.45%
Adjusted Per Share Value based on latest NOSH - 211,266
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.45 13.52 14.56 11.48 17.37 16.08 14.26 -13.57%
EPS -1.90 -1.11 0.41 0.65 0.85 1.02 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.1087 0.1247 0.1201 0.1217 0.1211 0.1165 -8.45%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.59 0.62 0.70 0.60 0.52 0.46 0.43 -
P/RPS 0.56 0.50 0.54 0.57 0.33 0.32 0.33 42.13%
P/EPS -3.36 -6.12 19.44 10.00 6.77 5.00 5.12 -
EY -29.75 -16.34 5.14 10.00 14.77 20.00 19.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.64 0.54 0.47 0.42 0.41 33.05%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 29/08/07 25/05/07 23/02/07 17/11/06 25/08/06 -
Price 0.51 0.62 0.56 0.67 0.78 0.48 0.43 -
P/RPS 0.48 0.50 0.44 0.63 0.50 0.33 0.33 28.28%
P/EPS -2.91 -6.12 15.56 11.17 10.15 5.22 5.12 -
EY -34.41 -16.34 6.43 8.96 9.85 19.17 19.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.51 0.60 0.71 0.44 0.41 20.09%

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