[PERMAJU] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 45.52%
YoY- 302.44%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 139,277 61,715 205,108 158,697 108,749 51,284 146,740 -3.42%
PBT 10,129 6,384 4,314 10,980 7,741 4,444 -4,055 -
Tax -1,116 -852 180 -366 -447 -1,021 -1,819 -27.86%
NP 9,013 5,532 4,494 10,614 7,294 3,423 -5,874 -
-
NP to SH 9,013 5,532 4,494 10,614 7,294 3,423 -5,874 -
-
Tax Rate 11.02% 13.35% -4.17% 3.33% 5.77% 22.97% - -
Total Cost 130,264 56,183 200,614 148,083 101,455 47,861 152,614 -10.04%
-
Net Worth 227,535 222,173 208,003 92,515 80,877 67,561 36,291 241.16%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 227,535 222,173 208,003 92,515 80,877 67,561 36,291 241.16%
NOSH 214,595 212,769 215,190 216,612 214,529 213,937 137,831 34.44%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.47% 8.96% 2.19% 6.69% 6.71% 6.67% -4.00% -
ROE 3.96% 2.49% 2.16% 11.47% 9.02% 5.07% -16.19% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 64.90 29.01 95.31 73.26 50.69 23.97 106.46 -28.16%
EPS 4.20 2.60 2.10 4.90 3.40 1.60 -2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0603 1.0442 0.9666 0.4271 0.377 0.3158 0.2633 153.76%
Adjusted Per Share Value based on latest NOSH - 216,993
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.12 3.16 10.49 8.12 5.56 2.62 7.51 -3.50%
EPS 0.46 0.28 0.23 0.54 0.37 0.18 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1164 0.1136 0.1064 0.0473 0.0414 0.0346 0.0186 240.73%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.43 0.39 0.38 0.43 0.38 0.46 0.44 -
P/RPS 0.66 1.34 0.40 0.59 0.75 1.92 0.41 37.47%
P/EPS 10.24 15.00 18.20 8.78 11.18 28.75 -10.32 -
EY 9.77 6.67 5.50 11.40 8.95 3.48 -9.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.39 1.01 1.01 1.46 1.67 -60.89%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 26/05/06 24/02/06 21/11/05 23/08/05 24/05/05 29/03/05 -
Price 0.43 0.40 0.40 0.38 0.51 0.37 0.48 -
P/RPS 0.66 1.38 0.42 0.52 1.01 1.54 0.45 29.17%
P/EPS 10.24 15.38 19.15 7.76 15.00 23.13 -11.26 -
EY 9.77 6.50 5.22 12.89 6.67 4.32 -8.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.41 0.89 1.35 1.17 1.82 -63.07%

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