[PERMAJU] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
01-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 47.89%
YoY- -9.99%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 264,044 314,062 211,596 128,277 89,720 72,748 69,836 24.80%
PBT -30,373 21,753 14,640 -4,844 -6,356 -9,082 -11,552 17.47%
Tax 8,634 -1,750 -488 -2,146 0 0 11,552 -4.73%
NP -21,738 20,002 14,152 -6,990 -6,356 -9,082 0 -
-
NP to SH -21,738 20,002 14,152 -6,990 -6,356 -9,082 -11,552 11.10%
-
Tax Rate - 8.04% 3.33% - - - - -
Total Cost 285,782 294,060 197,444 135,267 96,076 81,830 69,836 26.45%
-
Net Worth 212,423 236,553 92,515 113,549 35,804 40,957 51,979 26.42%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 212,423 236,553 92,515 113,549 35,804 40,957 51,979 26.42%
NOSH 214,526 217,420 216,612 111,553 45,014 44,993 45,007 29.71%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -8.23% 6.37% 6.69% -5.45% -7.08% -12.49% 0.00% -
ROE -10.23% 8.46% 15.30% -6.16% -17.75% -22.18% -22.22% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 123.08 144.45 97.68 114.99 199.32 161.69 155.16 -3.78%
EPS -10.13 9.20 6.53 -6.27 -14.12 -20.19 -25.67 -14.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9902 1.088 0.4271 1.0179 0.7954 0.9103 1.1549 -2.53%
Adjusted Per Share Value based on latest NOSH - 209,142
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 13.50 16.06 10.82 6.56 4.59 3.72 3.57 24.80%
EPS -1.11 1.02 0.72 -0.36 -0.33 -0.46 -0.59 11.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1086 0.121 0.0473 0.0581 0.0183 0.0209 0.0266 26.40%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.62 0.46 0.43 0.55 1.00 1.06 0.71 -
P/RPS 0.50 0.32 0.44 0.48 0.50 0.66 0.46 1.39%
P/EPS -6.12 5.00 6.58 -8.78 -7.08 -5.25 -2.77 14.11%
EY -16.34 20.00 15.19 -11.39 -14.12 -19.04 -36.15 -12.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.42 1.01 0.54 1.26 1.16 0.61 0.53%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 17/11/06 21/11/05 01/12/04 27/11/03 25/11/02 28/11/01 -
Price 0.62 0.48 0.38 0.47 1.11 1.17 0.84 -
P/RPS 0.50 0.33 0.39 0.41 0.56 0.72 0.54 -1.27%
P/EPS -6.12 5.22 5.82 -7.50 -7.86 -5.80 -3.27 11.00%
EY -16.34 19.17 17.19 -13.33 -12.72 -17.25 -30.56 -9.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.44 0.89 0.46 1.40 1.29 0.73 -2.42%

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