[PERMAJU] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -57.66%
YoY- 176.51%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 235,547 139,277 61,715 205,108 158,697 108,749 51,284 176.05%
PBT 16,315 10,129 6,384 4,314 10,980 7,741 4,444 137.79%
Tax -1,313 -1,116 -852 180 -366 -447 -1,021 18.23%
NP 15,002 9,013 5,532 4,494 10,614 7,294 3,423 167.57%
-
NP to SH 15,002 9,013 5,532 4,494 10,614 7,294 3,423 167.57%
-
Tax Rate 8.05% 11.02% 13.35% -4.17% 3.33% 5.77% 22.97% -
Total Cost 220,545 130,264 56,183 200,614 148,083 101,455 47,861 176.65%
-
Net Worth 236,553 227,535 222,173 208,003 92,515 80,877 67,561 130.40%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 236,553 227,535 222,173 208,003 92,515 80,877 67,561 130.40%
NOSH 217,420 214,595 212,769 215,190 216,612 214,529 213,937 1.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.37% 6.47% 8.96% 2.19% 6.69% 6.71% 6.67% -
ROE 6.34% 3.96% 2.49% 2.16% 11.47% 9.02% 5.07% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 108.34 64.90 29.01 95.31 73.26 50.69 23.97 173.11%
EPS 6.90 4.20 2.60 2.10 4.90 3.40 1.60 164.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.088 1.0603 1.0442 0.9666 0.4271 0.377 0.3158 127.93%
Adjusted Per Share Value based on latest NOSH - 217,678
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.05 7.12 3.16 10.49 8.12 5.56 2.62 176.30%
EPS 0.77 0.46 0.28 0.23 0.54 0.37 0.18 163.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.121 0.1164 0.1136 0.1064 0.0473 0.0414 0.0346 130.21%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.46 0.43 0.39 0.38 0.43 0.38 0.46 -
P/RPS 0.42 0.66 1.34 0.40 0.59 0.75 1.92 -63.66%
P/EPS 6.67 10.24 15.00 18.20 8.78 11.18 28.75 -62.20%
EY 15.00 9.77 6.67 5.50 11.40 8.95 3.48 164.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.37 0.39 1.01 1.01 1.46 -56.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 25/08/06 26/05/06 24/02/06 21/11/05 23/08/05 24/05/05 -
Price 0.48 0.43 0.40 0.40 0.38 0.51 0.37 -
P/RPS 0.44 0.66 1.38 0.42 0.52 1.01 1.54 -56.58%
P/EPS 6.96 10.24 15.38 19.15 7.76 15.00 23.13 -55.06%
EY 14.38 9.77 6.50 5.22 12.89 6.67 4.32 122.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.38 0.41 0.89 1.35 1.17 -47.86%

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