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

Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 72.05%
YoY- 80.39%
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 86,144 56,055 103,699 96,270 77,562 61,715 46,411 51.20%
PBT 2,017 3,852 1,392 6,186 3,745 6,384 -6,666 -
Tax -1,203 -683 273 -197 -264 -852 546 -
NP 814 3,169 1,665 5,989 3,481 5,532 -6,120 -
-
NP to SH 814 3,169 1,665 5,989 3,481 5,532 -6,120 -
-
Tax Rate 59.64% 17.73% -19.61% 3.18% 7.05% 13.35% - -
Total Cost 85,330 52,886 102,034 90,281 74,081 56,183 52,531 38.30%
-
Net Worth 224,073 234,569 211,999 232,715 230,681 222,173 94,646 77.91%
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 224,073 234,569 211,999 232,715 230,681 222,173 94,646 77.91%
NOSH 203,499 211,266 211,999 213,892 217,562 212,769 217,678 -4.40%
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 0.94% 5.65% 1.61% 6.22% 4.49% 8.96% -13.19% -
ROE 0.36% 1.35% 0.79% 2.57% 1.51% 2.49% -6.47% -
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 42.33 26.53 48.91 45.01 35.65 29.01 21.32 58.16%
EPS 0.40 1.50 0.80 2.80 1.60 2.60 -2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1011 1.1103 1.00 1.088 1.0603 1.0442 0.4348 86.10%
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 4.41 2.87 5.31 4.93 3.97 3.16 2.38 51.03%
EPS 0.04 0.16 0.09 0.31 0.18 0.28 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1148 0.1202 0.1086 0.1192 0.1182 0.1138 0.0485 77.89%
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 1.65 2.26 1.06 1.02 1.21 1.34 1.78 -4.94%
P/EPS 175.00 40.00 66.21 16.43 26.88 15.00 -13.52 -
EY 0.57 2.50 1.51 6.09 3.72 6.67 -7.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.52 0.42 0.41 0.37 0.87 -18.55%
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 1.32 2.53 1.59 1.07 1.21 1.38 1.88 -21.05%
P/EPS 140.00 44.67 99.32 17.14 26.88 15.38 -14.23 -
EY 0.71 2.24 1.01 5.83 3.72 6.50 -7.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.78 0.44 0.41 0.38 0.92 -32.59%

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