[PERMAJU] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 13.09%
YoY- 249.92%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 61,715 46,411 49,948 57,465 51,284 50,532 60,985 0.79%
PBT 6,384 -6,666 3,239 3,297 4,444 -422 2,751 75.37%
Tax -852 546 81 574 -1,021 -209 -1,287 -24.06%
NP 5,532 -6,120 3,320 3,871 3,423 -631 1,464 142.79%
-
NP to SH 5,532 -6,120 3,320 3,871 3,423 -631 1,464 142.79%
-
Tax Rate 13.35% - -2.50% -17.41% 22.97% - 46.78% -
Total Cost 56,183 52,531 46,628 53,594 47,861 51,163 59,521 -3.77%
-
Net Worth 222,173 94,646 92,677 81,075 67,561 219,381 212,886 2.89%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 222,173 94,646 92,677 81,075 67,561 219,381 212,886 2.89%
NOSH 212,769 217,678 216,993 215,055 213,937 219,381 209,142 1.15%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.96% -13.19% 6.65% 6.74% 6.67% -1.25% 2.40% -
ROE 2.49% -6.47% 3.58% 4.77% 5.07% -0.29% 0.69% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 29.01 21.32 23.02 26.72 23.97 23.03 29.16 -0.34%
EPS 2.60 -2.80 1.53 1.80 1.60 -0.30 0.70 140.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0442 0.4348 0.4271 0.377 0.3158 1.00 1.0179 1.71%
Adjusted Per Share Value based on latest NOSH - 215,055
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.16 2.38 2.56 2.94 2.63 2.59 3.12 0.85%
EPS 0.28 -0.31 0.17 0.20 0.18 -0.03 0.07 152.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1137 0.0484 0.0474 0.0415 0.0346 0.1123 0.109 2.85%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.39 0.38 0.43 0.38 0.46 0.44 0.55 -
P/RPS 1.34 1.78 1.87 1.42 1.92 1.91 1.89 -20.50%
P/EPS 15.00 -13.52 28.10 21.11 28.75 -152.98 78.57 -66.87%
EY 6.67 -7.40 3.56 4.74 3.48 -0.65 1.27 202.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.87 1.01 1.01 1.46 0.44 0.54 -22.29%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 24/02/06 21/11/05 23/08/05 24/05/05 29/03/05 01/12/04 -
Price 0.40 0.40 0.38 0.51 0.37 0.48 0.47 -
P/RPS 1.38 1.88 1.65 1.91 1.54 2.08 1.61 -9.77%
P/EPS 15.38 -14.23 24.84 28.33 23.13 -166.88 67.14 -62.59%
EY 6.50 -7.03 4.03 3.53 4.32 -0.60 1.49 167.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.92 0.89 1.35 1.17 0.48 0.46 -11.96%

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