[PERMAJU] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -143.1%
YoY- 87.9%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 49,948 57,465 51,284 50,532 60,985 21,533 13,690 136.81%
PBT 3,239 3,297 4,444 -422 2,751 -2,259 -4,125 -
Tax 81 574 -1,021 -209 -1,287 -323 0 -
NP 3,320 3,871 3,423 -631 1,464 -2,582 -4,125 -
-
NP to SH 3,320 3,871 3,423 -631 1,464 -2,582 -4,125 -
-
Tax Rate -2.50% -17.41% 22.97% - 46.78% - - -
Total Cost 46,628 53,594 47,861 51,163 59,521 24,115 17,815 89.81%
-
Net Worth 92,677 81,075 67,561 219,381 212,886 55,278 26,441 130.56%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 92,677 81,075 67,561 219,381 212,886 55,278 26,441 130.56%
NOSH 216,993 215,055 213,937 219,381 209,142 58,681 44,983 185.22%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.65% 6.74% 6.67% -1.25% 2.40% -11.99% -30.13% -
ROE 3.58% 4.77% 5.07% -0.29% 0.69% -4.67% -15.60% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 23.02 26.72 23.97 23.03 29.16 36.69 30.43 -16.96%
EPS 1.53 1.80 1.60 -0.30 0.70 -4.40 -9.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4271 0.377 0.3158 1.00 1.0179 0.942 0.5878 -19.16%
Adjusted Per Share Value based on latest NOSH - 219,381
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.55 2.94 2.62 2.58 3.12 1.10 0.70 136.56%
EPS 0.17 0.20 0.18 -0.03 0.07 -0.13 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.0415 0.0345 0.1122 0.1089 0.0283 0.0135 130.83%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.43 0.38 0.46 0.44 0.55 1.51 1.06 -
P/RPS 1.87 1.42 1.92 1.91 1.89 4.12 3.48 -33.87%
P/EPS 28.10 21.11 28.75 -152.98 78.57 -34.32 -11.56 -
EY 3.56 4.74 3.48 -0.65 1.27 -2.91 -8.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.01 1.46 0.44 0.54 1.60 1.80 -31.94%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 23/08/05 24/05/05 29/03/05 01/12/04 26/08/04 28/05/04 -
Price 0.38 0.51 0.37 0.48 0.47 0.54 1.17 -
P/RPS 1.65 1.91 1.54 2.08 1.61 1.47 3.84 -43.02%
P/EPS 24.84 28.33 23.13 -166.88 67.14 -12.27 -12.76 -
EY 4.03 3.53 4.32 -0.60 1.49 -8.15 -7.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.35 1.17 0.48 0.46 0.57 1.99 -41.48%

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