[PERMAJU] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 30.1%
YoY- 63.95%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 246,860 205,136 54,760 73,864 41,648 78,652 85,584 19.30%
PBT 25,536 17,776 -16,500 -5,044 -13,992 -8,756 6,328 26.16%
Tax -3,408 -4,084 0 0 13,992 8,756 0 -
NP 22,128 13,692 -16,500 -5,044 0 0 6,328 23.18%
-
NP to SH 22,128 13,692 -16,500 -5,044 -13,992 -8,756 6,328 23.18%
-
Tax Rate 13.35% 22.97% - - - - 0.00% -
Total Cost 224,732 191,444 71,260 78,908 41,648 78,652 79,256 18.96%
-
Net Worth 222,173 67,561 26,441 39,329 44,298 58,499 44,953 30.49%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 222,173 67,561 26,441 39,329 44,298 58,499 44,953 30.49%
NOSH 212,769 213,937 44,983 45,035 45,019 45,041 44,953 29.56%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.96% 6.67% -30.13% -6.83% 0.00% 0.00% 7.39% -
ROE 9.96% 20.27% -62.40% -12.82% -31.59% -14.97% 14.08% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 116.02 95.89 121.73 164.01 92.51 174.62 190.38 -7.91%
EPS 10.40 6.40 -36.68 -11.20 -31.08 -19.44 14.08 -4.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0442 0.3158 0.5878 0.8733 0.984 1.2988 1.00 0.72%
Adjusted Per Share Value based on latest NOSH - 45,035
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 12.63 10.49 2.80 3.78 2.13 4.02 4.38 19.29%
EPS 1.13 0.70 -0.84 -0.26 -0.72 -0.45 0.32 23.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1136 0.0346 0.0135 0.0201 0.0227 0.0299 0.023 30.48%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.39 0.46 1.06 0.81 1.09 0.94 3.00 -
P/RPS 0.34 0.48 0.87 0.49 1.18 0.54 1.58 -22.57%
P/EPS 3.75 7.19 -2.89 -7.23 -3.51 -4.84 21.31 -25.13%
EY 26.67 13.91 -34.60 -13.83 -28.51 -20.68 4.69 33.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 1.46 1.80 0.93 1.11 0.72 3.00 -29.43%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 24/05/05 28/05/04 29/05/03 24/05/02 24/05/01 14/07/00 -
Price 0.40 0.37 1.17 0.92 1.04 0.88 2.58 -
P/RPS 0.34 0.39 0.96 0.56 1.12 0.50 1.36 -20.62%
P/EPS 3.85 5.78 -3.19 -8.21 -3.35 -4.53 18.33 -22.89%
EY 26.00 17.30 -31.35 -12.17 -29.88 -22.09 5.46 29.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 1.17 1.99 1.05 1.06 0.68 2.58 -27.31%

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