[PERMAJU] YoY 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- 156.7%
YoY- 234.31%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
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 55,834 96,270 49,948 60,985 33,084 25,500 16,212 22.87%
PBT -28,649 6,186 3,239 2,751 -1,090 59 -3,950 39.10%
Tax 8,362 -197 81 -1,287 0 0 3,950 13.30%
NP -20,287 5,989 3,320 1,464 -1,090 59 0 -
-
NP to SH -20,287 5,989 3,320 1,464 -1,090 59 -3,950 31.33%
-
Tax Rate - 3.18% -2.50% 46.78% - 0.00% - -
Total Cost 76,121 90,281 46,628 59,521 34,174 25,441 16,212 29.38%
-
Net Worth 207,094 232,715 92,677 212,886 35,825 41,313 51,957 25.90%
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 207,094 232,715 92,677 212,886 35,825 41,313 51,957 25.90%
NOSH 209,144 213,892 216,993 209,142 45,041 45,384 44,988 29.17%
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 -36.33% 6.22% 6.65% 2.40% -3.29% 0.23% 0.00% -
ROE -9.80% 2.57% 3.58% 0.69% -3.04% 0.14% -7.60% -
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 26.70 45.01 23.02 29.16 73.45 56.19 36.04 -4.87%
EPS -9.70 2.80 1.53 0.70 -2.42 0.13 -8.78 1.67%
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 2.86 4.93 2.56 3.12 1.69 1.31 0.83 22.88%
EPS -1.04 0.31 0.17 0.07 -0.06 0.00 -0.20 31.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.106 0.1192 0.0475 0.109 0.0183 0.0212 0.0266 25.89%
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 2.32 1.02 1.87 1.89 1.36 1.89 1.97 2.76%
P/EPS -6.39 16.43 28.10 78.57 -41.32 815.38 -8.09 -3.85%
EY -15.65 6.09 3.56 1.27 -2.42 0.12 -12.37 3.99%
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 2.32 1.07 1.65 1.61 1.51 2.08 2.33 -0.07%
P/EPS -6.39 17.14 24.84 67.14 -45.87 900.00 -9.57 -6.50%
EY -15.65 5.83 4.03 1.49 -2.18 0.11 -10.45 6.95%
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