[PERMAJU] YoY TTM Result on 31-Mar-2002 [#1]

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	184,334	79,489	80,853	55,855	87,608	20.42%
YoY %	131.90%	-1.69%	44.76%	-36.24%	-	-
Horiz. %	210.41%	90.73%	92.29%	63.76%	100.00%	-
PBT	4,514	-12,846	-4,979	-14,139	-7,843	-
YoY %	135.14%	-158.00%	64.79%	-80.28%	-	-
Horiz. %	-57.55%	163.79%	63.48%	180.28%	100.00%	-
Tax	-2,840	0	0	2,525	7,843	-
YoY %	0.00%	0.00%	0.00%	-67.81%	-	-
Horiz. %	-36.21%	0.00%	0.00%	32.19%	100.00%	-
NP	1,674	-12,846	-4,979	-11,614	0	-
YoY %	113.03%	-158.00%	57.13%	0.00%	-	-
Horiz. %	-14.41%	110.61%	42.87%	100.00%	-	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	1,674	-12,846	-4,979	-14,139	-6,364	-
YoY %	113.03%	-158.00%	64.79%	-122.17%	-	-
Horiz. %	-26.30%	201.85%	78.24%	222.17%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	62.92%	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-
Total Cost	182,660	92,335	85,832	67,469	87,608	20.14%
YoY %	97.82%	7.58%	27.22%	-22.99%	-	-
Horiz. %	208.50%	105.40%	97.97%	77.01%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	67,561	26,441	39,329	44,298	58,499	3.66%
YoY %	155.52%	-32.77%	-11.22%	-24.28%	-	-
Horiz. %	115.49%	45.20%	67.23%	75.72%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	67,561	26,441	39,329	44,298	58,499	3.66%
YoY %	155.52%	-32.77%	-11.22%	-24.28%	-	-
Horiz. %	115.49%	45.20%	67.23%	75.72%	100.00%	-
NOSH	213,937	44,983	45,035	45,019	45,041	47.58%
YoY %	375.60%	-0.12%	0.04%	-0.05%	-	-
Horiz. %	474.98%	99.87%	99.99%	99.95%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	0.91%	-16.16%	-6.16%	-20.79%	0.00%	-
YoY %	105.63%	-162.34%	70.37%	0.00%	-	-
Horiz. %	-4.38%	77.73%	29.63%	100.00%	-	-
ROE	2.48%	-48.58%	-12.66%	-31.92%	-10.88%	-
YoY %	105.10%	-283.73%	60.34%	-193.38%	-	-
Horiz. %	-22.79%	446.51%	116.36%	293.38%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	86.16	176.71	179.53	124.07	194.51	-18.40%
YoY %	-51.24%	-1.57%	44.70%	-36.21%	-	-
Horiz. %	44.30%	90.85%	92.30%	63.79%	100.00%	-
EPS	0.78	-28.56	-11.06	-31.41	-14.13	-
YoY %	102.73%	-158.23%	64.79%	-122.29%	-	-
Horiz. %	-5.52%	202.12%	78.27%	222.29%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.3158	0.5878	0.8733	0.984	1.2988	-29.76%
YoY %	-46.27%	-32.69%	-11.25%	-24.24%	-	-
Horiz. %	24.31%	45.26%	67.24%	75.76%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 45,019
RPS	9.44	4.07	4.14	2.86	4.48	20.46%
YoY %	131.94%	-1.69%	44.76%	-36.16%	-	-
Horiz. %	210.71%	90.85%	92.41%	63.84%	100.00%	-
EPS	0.09	-0.66	-0.25	-0.72	-0.33	-
YoY %	113.64%	-164.00%	65.28%	-118.18%	-	-
Horiz. %	-27.27%	200.00%	75.76%	218.18%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0346	0.0135	0.0201	0.0227	0.0299	3.71%
YoY %	156.30%	-32.84%	-11.45%	-24.08%	-	-
Horiz. %	115.72%	45.15%	67.22%	75.92%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	0.46	1.06	0.81	1.09	0.94	-
P/RPS	0.53	0.60	0.45	0.88	0.48	2.50%
YoY %	-11.67%	33.33%	-48.86%	83.33%	-	-
Horiz. %	110.42%	125.00%	93.75%	183.33%	100.00%	-
P/EPS	58.79	-3.71	-7.33	-3.47	-6.65	-
YoY %	1,684.64%	49.39%	-111.24%	47.82%	-	-
Horiz. %	-884.06%	55.79%	110.23%	52.18%	100.00%	-
EY	1.70	-26.94	-13.65	-28.81	-15.03	-
YoY %	106.31%	-97.36%	52.62%	-91.68%	-	-
Horiz. %	-11.31%	179.24%	90.82%	191.68%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.46	1.80	0.93	1.11	0.72	19.31%
YoY %	-18.89%	93.55%	-16.22%	54.17%	-	-
Horiz. %	202.78%	250.00%	129.17%	154.17%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	24/05/05	28/05/04	29/05/03	24/05/02	24/05/01	-
Price	0.37	1.17	0.92	1.04	0.88	-
P/RPS	0.43	0.66	0.51	0.84	0.45	-1.12%
YoY %	-34.85%	29.41%	-39.29%	86.67%	-	-
Horiz. %	95.56%	146.67%	113.33%	186.67%	100.00%	-
P/EPS	47.29	-4.10	-8.32	-3.31	-6.23	-
YoY %	1,253.41%	50.72%	-151.36%	46.87%	-	-
Horiz. %	-759.07%	65.81%	133.55%	53.13%	100.00%	-
EY	2.11	-24.41	-12.02	-30.20	-16.06	-
YoY %	108.64%	-103.08%	60.20%	-88.04%	-	-
Horiz. %	-13.14%	151.99%	74.84%	188.04%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.17	1.99	1.05	1.06	0.68	14.51%
YoY %	-41.21%	89.52%	-0.94%	55.88%	-	-
Horiz. %	172.06%	292.65%	154.41%	155.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos