[PERMAJU] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 190.39%
YoY- 61.61%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 103,699 96,270 77,562 61,715 46,411 49,948 57,465 48.06%
PBT 1,392 6,186 3,745 6,384 -6,666 3,239 3,297 -43.63%
Tax 273 -197 -264 -852 546 81 574 -38.98%
NP 1,665 5,989 3,481 5,532 -6,120 3,320 3,871 -42.93%
-
NP to SH 1,665 5,989 3,481 5,532 -6,120 3,320 3,871 -42.93%
-
Tax Rate -19.61% 3.18% 7.05% 13.35% - -2.50% -17.41% -
Total Cost 102,034 90,281 74,081 56,183 52,531 46,628 53,594 53.42%
-
Net Worth 211,999 232,715 230,681 222,173 94,646 92,677 81,075 89.46%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 211,999 232,715 230,681 222,173 94,646 92,677 81,075 89.46%
NOSH 211,999 213,892 217,562 212,769 217,678 216,993 215,055 -0.94%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.61% 6.22% 4.49% 8.96% -13.19% 6.65% 6.74% -
ROE 0.79% 2.57% 1.51% 2.49% -6.47% 3.58% 4.77% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 48.91 45.01 35.65 29.01 21.32 23.02 26.72 49.47%
EPS 0.80 2.80 1.60 2.60 -2.80 1.53 1.80 -41.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.088 1.0603 1.0442 0.4348 0.4271 0.377 91.27%
Adjusted Per Share Value based on latest NOSH - 212,769
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.31 4.93 3.97 3.16 2.38 2.56 2.94 48.14%
EPS 0.09 0.31 0.18 0.28 -0.31 0.17 0.20 -41.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1085 0.1191 0.1181 0.1137 0.0484 0.0474 0.0415 89.44%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.52 0.46 0.43 0.39 0.38 0.43 0.38 -
P/RPS 1.06 1.02 1.21 1.34 1.78 1.87 1.42 -17.66%
P/EPS 66.21 16.43 26.88 15.00 -13.52 28.10 21.11 113.82%
EY 1.51 6.09 3.72 6.67 -7.40 3.56 4.74 -53.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.41 0.37 0.87 1.01 1.01 -35.68%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 17/11/06 25/08/06 26/05/06 24/02/06 21/11/05 23/08/05 -
Price 0.78 0.48 0.43 0.40 0.40 0.38 0.51 -
P/RPS 1.59 1.07 1.21 1.38 1.88 1.65 1.91 -11.47%
P/EPS 99.32 17.14 26.88 15.38 -14.23 24.84 28.33 130.25%
EY 1.01 5.83 3.72 6.50 -7.03 4.03 3.53 -56.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.44 0.41 0.38 0.92 0.89 1.35 -30.56%

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