[PERMAJU] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 19.22%
YoY- 73.16%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 235,636 220,266 85,282 77,944 58,002 86,180 91,975 16.96%
PBT 6,702 10,070 -12,689 -4,022 -14,987 -8,833 5,581 3.09%
Tax -489 -1,943 -323 0 0 8,833 1,126 -
NP 6,213 8,127 -13,012 -4,022 -14,987 0 6,707 -1.26%
-
NP to SH 6,213 8,127 -13,012 -4,022 -14,987 -7,354 5,172 3.10%
-
Tax Rate 7.30% 19.29% - - - - -20.18% -
Total Cost 229,423 212,139 98,294 81,966 72,989 86,180 85,268 17.92%
-
Net Worth 230,681 81,075 55,278 36,874 40,880 55,932 63,295 24.04%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - 2,539 -
Div Payout % - - - - - - 49.10% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 230,681 81,075 55,278 36,874 40,880 55,932 63,295 24.04%
NOSH 217,562 215,055 58,681 44,990 44,973 45,008 45,014 30.01%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.64% 3.69% -15.26% -5.16% -25.84% 0.00% 7.29% -
ROE 2.69% 10.02% -23.54% -10.91% -36.66% -13.15% 8.17% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 108.31 102.42 145.33 173.24 128.97 191.47 204.32 -10.03%
EPS 2.86 3.78 -22.17 -8.94 -33.32 -16.34 11.49 -20.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.64 -
NAPS 1.0603 0.377 0.942 0.8196 0.909 1.2427 1.4061 -4.59%
Adjusted Per Share Value based on latest NOSH - 44,990
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 12.05 11.26 4.36 3.99 2.97 4.41 4.70 16.98%
EPS 0.32 0.42 -0.67 -0.21 -0.77 -0.38 0.26 3.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.13 -
NAPS 0.118 0.0415 0.0283 0.0189 0.0209 0.0286 0.0324 24.02%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.43 0.38 1.51 0.95 1.10 0.80 2.56 -
P/RPS 0.40 0.37 1.04 0.55 0.85 0.42 1.25 -17.28%
P/EPS 15.06 10.06 -6.81 -10.63 -3.30 -4.90 22.28 -6.31%
EY 6.64 9.94 -14.68 -9.41 -30.29 -20.42 4.49 6.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.20 -
P/NAPS 0.41 1.01 1.60 1.16 1.21 0.64 1.82 -21.98%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 23/08/05 26/08/04 21/08/03 29/08/02 27/08/01 30/10/00 -
Price 0.43 0.51 0.54 1.01 1.14 0.92 1.93 -
P/RPS 0.40 0.50 0.37 0.58 0.88 0.48 0.94 -13.26%
P/EPS 15.06 13.50 -2.44 -11.30 -3.42 -5.63 16.80 -1.80%
EY 6.64 7.41 -41.06 -8.85 -29.23 -17.76 5.95 1.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.92 -
P/NAPS 0.41 1.35 0.57 1.23 1.25 0.74 1.37 -18.20%

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