[PERMAJU] QoQ 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- 642.47%
YoY- 182.98%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 46,411 49,948 57,465 51,284 50,532 60,985 21,533 66.62%
PBT -6,666 3,239 3,297 4,444 -422 2,751 -2,259 105.32%
Tax 546 81 574 -1,021 -209 -1,287 -323 -
NP -6,120 3,320 3,871 3,423 -631 1,464 -2,582 77.49%
-
NP to SH -6,120 3,320 3,871 3,423 -631 1,464 -2,582 77.49%
-
Tax Rate - -2.50% -17.41% 22.97% - 46.78% - -
Total Cost 52,531 46,628 53,594 47,861 51,163 59,521 24,115 67.80%
-
Net Worth 94,646 92,677 81,075 67,561 219,381 212,886 55,278 42.97%
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 94,646 92,677 81,075 67,561 219,381 212,886 55,278 42.97%
NOSH 217,678 216,993 215,055 213,937 219,381 209,142 58,681 139.06%
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 -13.19% 6.65% 6.74% 6.67% -1.25% 2.40% -11.99% -
ROE -6.47% 3.58% 4.77% 5.07% -0.29% 0.69% -4.67% -
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 21.32 23.02 26.72 23.97 23.03 29.16 36.69 -30.29%
EPS -2.80 1.53 1.80 1.60 -0.30 0.70 -4.40 -25.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4348 0.4271 0.377 0.3158 1.00 1.0179 0.942 -40.19%
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 2.38 2.56 2.94 2.63 2.59 3.12 1.10 67.04%
EPS -0.31 0.17 0.20 0.18 -0.03 0.07 -0.13 78.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0484 0.0474 0.0415 0.0346 0.1123 0.109 0.0283 42.87%
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 1.78 1.87 1.42 1.92 1.91 1.89 4.12 -42.76%
P/EPS -13.52 28.10 21.11 28.75 -152.98 78.57 -34.32 -46.17%
EY -7.40 3.56 4.74 3.48 -0.65 1.27 -2.91 85.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.01 1.01 1.46 0.44 0.54 1.60 -33.30%
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 1.88 1.65 1.91 1.54 2.08 1.61 1.47 17.76%
P/EPS -14.23 24.84 28.33 23.13 -166.88 67.14 -12.27 10.35%
EY -7.03 4.03 3.53 4.32 -0.60 1.49 -8.15 -9.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.89 1.35 1.17 0.48 0.46 0.57 37.47%

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