[PERMAJU] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 18.7%
YoY- -82.4%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 284,398 278,554 217,498 70,446 68,412 58,122 72,330 25.61%
PBT 11,738 20,258 15,482 -12,768 -7,354 -13,742 -9,428 -
Tax -3,772 -2,232 -894 -646 0 13,742 9,428 -
NP 7,966 18,026 14,588 -13,414 -7,354 0 0 -
-
NP to SH 7,966 18,026 14,588 -13,414 -7,354 -13,742 -9,428 -
-
Tax Rate 32.13% 11.02% 5.77% - - - - -
Total Cost 276,432 260,528 202,910 83,860 75,766 58,122 72,330 25.02%
-
Net Worth 243,648 227,535 80,877 54,939 36,887 40,902 55,897 27.79%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 243,648 227,535 80,877 54,939 36,887 40,902 55,897 27.79%
NOSH 221,277 214,595 214,529 58,321 45,006 44,996 44,980 30.39%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.80% 6.47% 6.71% -19.04% -10.75% 0.00% 0.00% -
ROE 3.27% 7.92% 18.04% -24.42% -19.94% -33.60% -16.87% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 128.53 129.80 101.38 120.79 152.01 129.17 160.80 -3.66%
EPS 3.60 8.40 6.80 -23.00 -16.34 -30.54 -20.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1011 1.0603 0.377 0.942 0.8196 0.909 1.2427 -1.99%
Adjusted Per Share Value based on latest NOSH - 58,681
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 14.56 14.26 11.13 3.61 3.50 2.98 3.70 25.63%
EPS 0.41 0.92 0.75 -0.69 -0.38 -0.70 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.1165 0.0414 0.0281 0.0189 0.0209 0.0286 27.80%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.70 0.43 0.38 1.51 0.95 1.10 0.80 -
P/RPS 0.54 0.33 0.37 1.25 0.62 0.85 0.50 1.29%
P/EPS 19.44 5.12 5.59 -6.57 -5.81 -3.60 -3.82 -
EY 5.14 19.53 17.89 -15.23 -17.20 -27.76 -26.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.41 1.01 1.60 1.16 1.21 0.64 0.00%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 25/08/06 23/08/05 26/08/04 21/08/03 29/08/02 27/08/01 -
Price 0.56 0.43 0.51 0.54 1.01 1.14 0.92 -
P/RPS 0.44 0.33 0.50 0.45 0.66 0.88 0.57 -4.22%
P/EPS 15.56 5.12 7.50 -2.35 -6.18 -3.73 -4.39 -
EY 6.43 19.53 13.33 -42.59 -16.18 -26.79 -22.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.41 1.35 0.57 1.23 1.25 0.74 -6.01%

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