[PERMAJU] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -29.64%
YoY- 30.02%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 35,223 13,690 84,265 67,290 34,206 18,466 72,799 -38.39%
PBT -6,384 -4,125 -9,982 -4,767 -3,677 -1,261 -7,216 -7.84%
Tax -323 0 0 0 0 0 0 -
NP -6,707 -4,125 -9,982 -4,767 -3,677 -1,261 -7,216 -4.76%
-
NP to SH -6,707 -4,125 -9,982 -4,767 -3,677 -1,261 -7,216 -4.76%
-
Tax Rate - - - - - - - -
Total Cost 41,930 17,815 94,247 72,057 37,883 19,727 80,015 -35.02%
-
Net Worth 54,939 26,441 30,594 35,804 36,887 39,329 40,569 22.42%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 54,939 26,441 30,594 35,804 36,887 39,329 40,569 22.42%
NOSH 58,321 44,983 45,004 45,014 45,006 45,035 45,012 18.86%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -19.04% -30.13% -11.85% -7.08% -10.75% -6.83% -9.91% -
ROE -12.21% -15.60% -32.63% -13.31% -9.97% -3.21% -17.79% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 60.39 30.43 187.24 149.49 76.00 41.00 161.73 -48.17%
EPS -11.50 -9.17 -22.18 -10.59 -8.17 -2.80 -16.04 -19.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.942 0.5878 0.6798 0.7954 0.8196 0.8733 0.9013 2.99%
Adjusted Per Share Value based on latest NOSH - 45,041
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.80 0.70 4.31 3.44 1.75 0.94 3.72 -38.39%
EPS -0.34 -0.21 -0.51 -0.24 -0.19 -0.06 -0.37 -5.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0281 0.0135 0.0156 0.0183 0.0189 0.0201 0.0208 22.22%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.51 1.06 1.30 1.00 0.95 0.81 1.00 -
P/RPS 2.50 3.48 0.69 0.67 1.25 1.98 0.62 153.55%
P/EPS -13.13 -11.56 -5.86 -9.44 -11.63 -28.93 -6.24 64.27%
EY -7.62 -8.65 -17.06 -10.59 -8.60 -3.46 -16.03 -39.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.80 1.91 1.26 1.16 0.93 1.11 27.63%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 28/05/04 25/02/04 27/11/03 21/08/03 29/05/03 28/02/03 -
Price 0.54 1.17 1.28 1.11 1.01 0.92 1.00 -
P/RPS 0.89 3.84 0.68 0.74 1.33 2.24 0.62 27.28%
P/EPS -4.70 -12.76 -5.77 -10.48 -12.36 -32.86 -6.24 -17.23%
EY -21.30 -7.84 -17.33 -9.54 -8.09 -3.04 -16.03 20.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.99 1.88 1.40 1.23 1.05 1.11 -35.89%

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