[PERMAJU] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 66.45%
YoY- 41.34%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 142,199 56,055 339,246 235,547 139,277 61,715 205,108 -21.71%
PBT 5,869 3,852 17,707 16,315 10,129 6,384 4,314 22.84%
Tax -1,886 -683 -1,040 -1,313 -1,116 -852 180 -
NP 3,983 3,169 16,667 15,002 9,013 5,532 4,494 -7.75%
-
NP to SH 3,983 3,169 16,667 15,002 9,013 5,532 4,494 -7.75%
-
Tax Rate 32.13% 17.73% 5.87% 8.05% 11.02% 13.35% -4.17% -
Total Cost 138,216 52,886 322,579 220,545 130,264 56,183 200,614 -22.04%
-
Net Worth 243,648 234,569 237,752 236,553 227,535 222,173 208,003 11.15%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 243,648 234,569 237,752 236,553 227,535 222,173 208,003 11.15%
NOSH 221,277 211,266 216,986 217,420 214,595 212,769 215,190 1.88%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.80% 5.65% 4.91% 6.37% 6.47% 8.96% 2.19% -
ROE 1.63% 1.35% 7.01% 6.34% 3.96% 2.49% 2.16% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 64.26 26.53 156.34 108.34 64.90 29.01 95.31 -23.16%
EPS 1.80 1.50 7.70 6.90 4.20 2.60 2.10 -9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1011 1.1103 1.0957 1.088 1.0603 1.0442 0.9666 9.09%
Adjusted Per Share Value based on latest NOSH - 213,892
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.28 2.87 17.36 12.05 7.13 3.16 10.49 -21.66%
EPS 0.20 0.16 0.85 0.77 0.46 0.28 0.23 -8.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.12 0.1216 0.121 0.1164 0.1137 0.1064 11.19%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.70 0.60 0.52 0.46 0.43 0.39 0.38 -
P/RPS 1.09 2.26 0.33 0.42 0.66 1.34 0.40 95.45%
P/EPS 38.89 40.00 6.77 6.67 10.24 15.00 18.20 66.13%
EY 2.57 2.50 14.77 15.00 9.77 6.67 5.50 -39.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.47 0.42 0.41 0.37 0.39 39.25%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 25/05/07 23/02/07 17/11/06 25/08/06 26/05/06 24/02/06 -
Price 0.56 0.67 0.78 0.48 0.43 0.40 0.40 -
P/RPS 0.87 2.53 0.50 0.44 0.66 1.38 0.42 62.71%
P/EPS 31.11 44.67 10.15 6.96 10.24 15.38 19.15 38.31%
EY 3.21 2.24 9.85 14.38 9.77 6.50 5.22 -27.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.71 0.44 0.41 0.38 0.41 15.70%

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