[PERMAJU] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -80.99%
YoY- -42.72%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 223,688 198,033 142,199 56,055 339,246 235,547 139,277 37.02%
PBT -42,881 -22,780 5,869 3,852 17,707 16,315 10,129 -
Tax 5,813 6,476 -1,886 -683 -1,040 -1,313 -1,116 -
NP -37,068 -16,304 3,983 3,169 16,667 15,002 9,013 -
-
NP to SH -37,068 -16,304 3,983 3,169 16,667 15,002 9,013 -
-
Tax Rate - - 32.13% 17.73% 5.87% 8.05% 11.02% -
Total Cost 260,756 214,337 138,216 52,886 322,579 220,545 130,264 58.63%
-
Net Worth 199,291 212,423 243,648 234,569 237,752 236,553 227,535 -8.43%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 199,291 212,423 243,648 234,569 237,752 236,553 227,535 -8.43%
NOSH 211,203 214,526 221,277 211,266 216,986 217,420 214,595 -1.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -16.57% -8.23% 2.80% 5.65% 4.91% 6.37% 6.47% -
ROE -18.60% -7.68% 1.63% 1.35% 7.01% 6.34% 3.96% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 105.91 92.31 64.26 26.53 156.34 108.34 64.90 38.48%
EPS -17.60 -7.60 1.80 1.50 7.70 6.90 4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9436 0.9902 1.1011 1.1103 1.0957 1.088 1.0603 -7.45%
Adjusted Per Share Value based on latest NOSH - 211,266
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.45 10.14 7.28 2.87 17.37 12.06 7.13 37.01%
EPS -1.90 -0.83 0.20 0.16 0.85 0.77 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.1088 0.1248 0.1201 0.1217 0.1211 0.1165 -8.45%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.59 0.62 0.70 0.60 0.52 0.46 0.43 -
P/RPS 0.56 0.67 1.09 2.26 0.33 0.42 0.66 -10.34%
P/EPS -3.36 -8.16 38.89 40.00 6.77 6.67 10.24 -
EY -29.75 -12.26 2.57 2.50 14.77 15.00 9.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.64 0.54 0.47 0.42 0.41 33.05%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 29/08/07 25/05/07 23/02/07 17/11/06 25/08/06 -
Price 0.51 0.62 0.56 0.67 0.78 0.48 0.43 -
P/RPS 0.48 0.67 0.87 2.53 0.50 0.44 0.66 -19.08%
P/EPS -2.91 -8.16 31.11 44.67 10.15 6.96 10.24 -
EY -34.41 -12.26 3.21 2.24 9.85 14.38 9.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.51 0.60 0.71 0.44 0.41 20.09%

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