[PERMAJU] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -28.69%
YoY- -158.0%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 146,740 113,183 85,282 79,489 84,265 85,528 77,944 52.17%
PBT -4,055 -8,848 -12,689 -12,846 -9,982 -5,171 -4,022 0.54%
Tax -1,819 -1,610 -323 0 0 0 0 -
NP -5,874 -10,458 -13,012 -12,846 -9,982 -5,171 -4,022 28.57%
-
NP to SH -5,874 -10,458 -13,012 -12,846 -9,982 -5,171 -4,022 28.57%
-
Tax Rate - - - - - - - -
Total Cost 152,614 123,641 98,294 92,335 94,247 90,699 81,966 51.06%
-
Net Worth 219,381 212,886 55,278 26,441 30,588 35,825 36,874 226.56%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 219,381 212,886 55,278 26,441 30,588 35,825 36,874 226.56%
NOSH 219,381 209,142 58,681 44,983 44,995 45,041 44,990 186.17%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -4.00% -9.24% -15.26% -16.16% -11.85% -6.05% -5.16% -
ROE -2.68% -4.91% -23.54% -48.58% -32.63% -14.43% -10.91% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 66.89 54.12 145.33 176.71 187.27 189.89 173.24 -46.82%
EPS -2.68 -5.00 -22.17 -28.56 -22.18 -11.48 -8.94 -55.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.0179 0.942 0.5878 0.6798 0.7954 0.8196 14.11%
Adjusted Per Share Value based on latest NOSH - 44,983
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.51 5.79 4.36 4.07 4.31 4.37 3.99 52.15%
EPS -0.30 -0.53 -0.67 -0.66 -0.51 -0.26 -0.21 26.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1122 0.1089 0.0283 0.0135 0.0156 0.0183 0.0189 226.09%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.44 0.55 1.51 1.06 1.30 1.00 0.95 -
P/RPS 0.66 1.02 1.04 0.60 0.69 0.53 0.55 12.86%
P/EPS -16.43 -11.00 -6.81 -3.71 -5.86 -8.71 -10.63 33.50%
EY -6.09 -9.09 -14.68 -26.94 -17.06 -11.48 -9.41 -25.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 1.60 1.80 1.91 1.26 1.16 -47.44%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 29/03/05 01/12/04 26/08/04 28/05/04 25/02/04 27/11/03 21/08/03 -
Price 0.48 0.47 0.54 1.17 1.28 1.11 1.01 -
P/RPS 0.72 0.87 0.37 0.66 0.68 0.58 0.58 15.42%
P/EPS -17.93 -9.40 -2.44 -4.10 -5.77 -9.67 -11.30 35.85%
EY -5.58 -10.64 -41.06 -24.41 -17.33 -10.34 -8.85 -26.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.57 1.99 1.88 1.40 1.23 -46.44%

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