[PERMAJU] YoY Annualized Quarter 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- -65.3%
YoY- -227.12%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 224,220 246,860 205,136 54,760 73,864 41,648 78,652 19.06%
PBT 15,408 25,536 17,776 -16,500 -5,044 -13,992 -8,756 -
Tax -2,732 -3,408 -4,084 0 0 13,992 8,756 -
NP 12,676 22,128 13,692 -16,500 -5,044 0 0 -
-
NP to SH 12,676 22,128 13,692 -16,500 -5,044 -13,992 -8,756 -
-
Tax Rate 17.73% 13.35% 22.97% - - - - -
Total Cost 211,544 224,732 191,444 71,260 78,908 41,648 78,652 17.91%
-
Net Worth 234,569 222,173 67,561 26,441 39,329 44,298 58,499 26.03%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 234,569 222,173 67,561 26,441 39,329 44,298 58,499 26.03%
NOSH 211,266 212,769 213,937 44,983 45,035 45,019 45,041 29.36%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.65% 8.96% 6.67% -30.13% -6.83% 0.00% 0.00% -
ROE 5.40% 9.96% 20.27% -62.40% -12.82% -31.59% -14.97% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 106.13 116.02 95.89 121.73 164.01 92.51 174.62 -7.96%
EPS 6.00 10.40 6.40 -36.68 -11.20 -31.08 -19.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1103 1.0442 0.3158 0.5878 0.8733 0.984 1.2988 -2.57%
Adjusted Per Share Value based on latest NOSH - 44,983
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 11.47 12.63 10.49 2.80 3.78 2.13 4.02 19.08%
EPS 0.65 1.13 0.70 -0.84 -0.26 -0.72 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.1136 0.0346 0.0135 0.0201 0.0227 0.0299 26.04%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.60 0.39 0.46 1.06 0.81 1.09 0.94 -
P/RPS 0.57 0.34 0.48 0.87 0.49 1.18 0.54 0.90%
P/EPS 10.00 3.75 7.19 -2.89 -7.23 -3.51 -4.84 -
EY 10.00 26.67 13.91 -34.60 -13.83 -28.51 -20.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.37 1.46 1.80 0.93 1.11 0.72 -4.67%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 26/05/06 24/05/05 28/05/04 29/05/03 24/05/02 24/05/01 -
Price 0.67 0.40 0.37 1.17 0.92 1.04 0.88 -
P/RPS 0.63 0.34 0.39 0.96 0.56 1.12 0.50 3.92%
P/EPS 11.17 3.85 5.78 -3.19 -8.21 -3.35 -4.53 -
EY 8.96 26.00 17.30 -31.35 -12.17 -29.88 -22.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.38 1.17 1.99 1.05 1.06 0.68 -2.06%

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