[PERMAJU] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -57.05%
YoY- -38.33%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 339,246 205,108 146,740 84,265 72,799 65,106 89,341 24.89%
PBT 17,707 4,314 -4,055 -9,982 -7,216 -12,830 -4,072 -
Tax -1,040 180 -1,819 0 0 12,830 4,072 -
NP 16,667 4,494 -5,874 -9,982 -7,216 0 0 -
-
NP to SH 16,667 4,494 -5,874 -9,982 -7,216 -12,830 -2,593 -
-
Tax Rate 5.87% -4.17% - - - - - -
Total Cost 322,579 200,614 152,614 94,247 80,015 65,106 89,341 23.84%
-
Net Worth 237,752 208,003 36,291 30,594 40,569 47,809 60,660 25.55%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 237,752 208,003 36,291 30,594 40,569 47,809 60,660 25.55%
NOSH 216,986 215,190 137,831 45,004 45,012 45,001 45,017 29.95%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.91% 2.19% -4.00% -11.85% -9.91% 0.00% 0.00% -
ROE 7.01% 2.16% -16.19% -32.63% -17.79% -26.84% -4.27% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 156.34 95.31 106.46 187.24 161.73 144.67 198.46 -3.89%
EPS 7.70 2.10 -2.70 -22.18 -16.04 -28.51 -5.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0957 0.9666 0.2633 0.6798 0.9013 1.0624 1.3475 -3.38%
Adjusted Per Share Value based on latest NOSH - 44,995
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 17.37 10.50 7.51 4.31 3.73 3.33 4.57 24.91%
EPS 0.85 0.23 -0.30 -0.51 -0.37 -0.66 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1217 0.1065 0.0186 0.0157 0.0208 0.0245 0.0311 25.51%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.52 0.38 0.44 1.30 1.00 0.96 1.20 -
P/RPS 0.33 0.40 0.41 0.69 0.62 0.66 0.60 -9.47%
P/EPS 6.77 18.20 -10.32 -5.86 -6.24 -3.37 -20.83 -
EY 14.77 5.50 -9.69 -17.06 -16.03 -29.70 -4.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 1.67 1.91 1.11 0.90 0.89 -10.09%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 23/02/07 24/02/06 29/03/05 25/02/04 28/02/03 28/02/02 27/02/01 -
Price 0.78 0.40 0.48 1.28 1.00 0.98 1.12 -
P/RPS 0.50 0.42 0.45 0.68 0.62 0.68 0.56 -1.87%
P/EPS 10.15 19.15 -11.26 -5.77 -6.24 -3.44 -19.44 -
EY 9.85 5.22 -8.88 -17.33 -16.03 -29.09 -5.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.41 1.82 1.88 1.11 0.92 0.83 -2.56%

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