[PERMAJU] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 158.27%
YoY- 182.98%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 205,108 158,697 108,749 51,284 146,740 96,208 35,223 222.63%
PBT 4,314 10,980 7,741 4,444 -4,055 -3,633 -6,384 -
Tax 180 -366 -447 -1,021 -1,819 -1,610 -323 -
NP 4,494 10,614 7,294 3,423 -5,874 -5,243 -6,707 -
-
NP to SH 4,494 10,614 7,294 3,423 -5,874 -5,243 -6,707 -
-
Tax Rate -4.17% 3.33% 5.77% 22.97% - - - -
Total Cost 200,614 148,083 101,455 47,861 152,614 101,451 41,930 183.13%
-
Net Worth 208,003 92,515 80,877 67,561 36,291 113,549 54,939 142.32%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 208,003 92,515 80,877 67,561 36,291 113,549 54,939 142.32%
NOSH 215,190 216,612 214,529 213,937 137,831 111,553 58,321 138.21%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.19% 6.69% 6.71% 6.67% -4.00% -5.45% -19.04% -
ROE 2.16% 11.47% 9.02% 5.07% -16.19% -4.62% -12.21% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 95.31 73.26 50.69 23.97 106.46 86.24 60.39 35.44%
EPS 2.10 4.90 3.40 1.60 -2.70 -4.70 -11.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9666 0.4271 0.377 0.3158 0.2633 1.0179 0.942 1.72%
Adjusted Per Share Value based on latest NOSH - 213,937
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.49 8.11 5.56 2.62 7.50 4.92 1.80 222.80%
EPS 0.23 0.54 0.37 0.18 -0.30 -0.27 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1064 0.0473 0.0414 0.0345 0.0186 0.0581 0.0281 142.34%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.38 0.43 0.38 0.46 0.44 0.55 1.51 -
P/RPS 0.40 0.59 0.75 1.92 0.41 0.64 2.50 -70.42%
P/EPS 18.20 8.78 11.18 28.75 -10.32 -11.70 -13.13 -
EY 5.50 11.40 8.95 3.48 -9.69 -8.55 -7.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.01 1.01 1.46 1.67 0.54 1.60 -60.87%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 21/11/05 23/08/05 24/05/05 29/03/05 01/12/04 26/08/04 -
Price 0.40 0.38 0.51 0.37 0.48 0.47 0.54 -
P/RPS 0.42 0.52 1.01 1.54 0.45 0.54 0.89 -39.30%
P/EPS 19.15 7.76 15.00 23.13 -11.26 -10.00 -4.70 -
EY 5.22 12.89 6.67 4.32 -8.88 -10.00 -21.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.89 1.35 1.17 1.82 0.46 0.57 -19.67%

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