[PERMAJU] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 0.86%
YoY- 21.38%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 34,206 18,466 72,799 54,561 29,061 10,412 65,106 -34.96%
PBT -3,677 -1,261 -7,216 -6,812 -6,871 -3,498 -12,830 -56.63%
Tax 0 0 0 0 6,871 3,498 12,830 -
NP -3,677 -1,261 -7,216 -6,812 0 0 0 -
-
NP to SH -3,677 -1,261 -7,216 -6,812 -6,871 -3,498 -12,830 -56.63%
-
Tax Rate - - - - - - - -
Total Cost 37,883 19,727 80,015 61,373 29,061 10,412 65,106 -30.37%
-
Net Worth 36,887 39,329 40,569 40,957 40,902 44,298 47,809 -15.91%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 36,887 39,329 40,569 40,957 40,902 44,298 47,809 -15.91%
NOSH 45,006 45,035 45,012 44,993 44,996 45,019 45,001 0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -10.75% -6.83% -9.91% -12.49% 0.00% 0.00% 0.00% -
ROE -9.97% -3.21% -17.79% -16.63% -16.80% -7.90% -26.84% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 76.00 41.00 161.73 121.26 64.58 23.13 144.67 -34.97%
EPS -8.17 -2.80 -16.04 -15.14 -15.27 -7.77 -28.51 -56.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8196 0.8733 0.9013 0.9103 0.909 0.984 1.0624 -15.92%
Adjusted Per Share Value based on latest NOSH - 45,384
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1.75 0.94 3.72 2.79 1.49 0.53 3.33 -34.95%
EPS -0.19 -0.06 -0.37 -0.35 -0.35 -0.18 -0.66 -56.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0189 0.0201 0.0207 0.0209 0.0209 0.0227 0.0244 -15.69%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.95 0.81 1.00 1.06 1.10 1.09 0.96 -
P/RPS 1.25 1.98 0.62 0.87 1.70 4.71 0.66 53.25%
P/EPS -11.63 -28.93 -6.24 -7.00 -7.20 -14.03 -3.37 128.88%
EY -8.60 -3.46 -16.03 -14.28 -13.88 -7.13 -29.70 -56.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.93 1.11 1.16 1.21 1.11 0.90 18.48%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 29/05/03 28/02/03 25/11/02 29/08/02 24/05/02 28/02/02 -
Price 1.01 0.92 1.00 1.17 1.14 1.04 0.98 -
P/RPS 1.33 2.24 0.62 0.96 1.77 4.50 0.68 56.58%
P/EPS -12.36 -32.86 -6.24 -7.73 -7.47 -13.38 -3.44 135.13%
EY -8.09 -3.04 -16.03 -12.94 -13.39 -7.47 -29.09 -57.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.05 1.11 1.29 1.25 1.06 0.92 21.42%

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