[PERMAJU] YoY TTM 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- -93.04%
YoY- -38.33%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM 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 4,714 5,654 -
NP 16,667 4,494 -5,874 -9,982 -7,216 -8,116 1,582 48.03%
-
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 73,222 87,759 24.21%
-
Net Worth 211,999 94,646 219,381 30,588 40,405 47,796 60,687 23.16%
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 211,999 94,646 219,381 30,588 40,405 47,796 60,687 23.16%
NOSH 211,999 217,678 219,381 44,995 44,835 44,989 45,037 29.44%
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% -12.47% 1.77% -
ROE 7.86% 4.75% -2.68% -32.63% -17.86% -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 160.02 94.23 66.89 187.27 162.37 144.71 198.37 -3.51%
EPS 7.86 2.06 -2.68 -22.18 -16.09 -28.52 -5.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.4348 1.00 0.6798 0.9012 1.0624 1.3475 -4.84%
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 0.1085 0.0484 0.1123 0.0157 0.0207 0.0245 0.0311 23.14%
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 0.32 0.40 0.66 0.69 0.62 0.66 0.60 -9.94%
P/EPS 6.61 18.41 -16.43 -5.86 -6.21 -3.37 -20.84 -
EY 15.12 5.43 -6.09 -17.06 -16.09 -29.71 -4.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.87 0.44 1.91 1.11 0.90 0.89 -8.56%
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 0.49 0.42 0.72 0.68 0.62 0.68 0.56 -2.19%
P/EPS 9.92 19.38 -17.93 -5.77 -6.21 -3.44 -19.45 -
EY 10.08 5.16 -5.58 -17.33 -16.09 -29.10 -5.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.92 0.48 1.88 1.11 0.92 0.83 -1.02%

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