[PERMAJU] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 18.7%
YoY- -82.4%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 205,136 146,740 128,277 70,446 54,760 84,265 89,720 73.46%
PBT 17,776 -4,055 -4,844 -12,768 -16,500 -9,982 -6,356 -
Tax -4,084 -1,819 -2,146 -646 0 0 0 -
NP 13,692 -5,874 -6,990 -13,414 -16,500 -9,982 -6,356 -
-
NP to SH 13,692 -5,874 -6,990 -13,414 -16,500 -9,982 -6,356 -
-
Tax Rate 22.97% - - - - - - -
Total Cost 191,444 152,614 135,267 83,860 71,260 94,247 96,076 58.28%
-
Net Worth 67,561 36,291 113,549 54,939 26,441 30,594 35,804 52.64%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 67,561 36,291 113,549 54,939 26,441 30,594 35,804 52.64%
NOSH 213,937 137,831 111,553 58,321 44,983 45,004 45,014 182.41%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.67% -4.00% -5.45% -19.04% -30.13% -11.85% -7.08% -
ROE 20.27% -16.19% -6.16% -24.42% -62.40% -32.63% -17.75% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 95.89 106.46 114.99 120.79 121.73 187.24 199.32 -38.57%
EPS 6.40 -2.70 -6.27 -23.00 -36.68 -22.18 -14.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3158 0.2633 1.0179 0.942 0.5878 0.6798 0.7954 -45.95%
Adjusted Per Share Value based on latest NOSH - 58,681
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.49 7.51 6.56 3.60 2.80 4.31 4.59 73.41%
EPS 0.70 -0.30 -0.36 -0.69 -0.84 -0.51 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0346 0.0186 0.0581 0.0281 0.0135 0.0156 0.0183 52.84%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.46 0.44 0.55 1.51 1.06 1.30 1.00 -
P/RPS 0.48 0.41 0.48 1.25 0.87 0.69 0.50 -2.68%
P/EPS 7.19 -10.32 -8.78 -6.57 -2.89 -5.86 -7.08 -
EY 13.91 -9.69 -11.39 -15.23 -34.60 -17.06 -14.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.67 0.54 1.60 1.80 1.91 1.26 10.31%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 29/03/05 01/12/04 26/08/04 28/05/04 25/02/04 27/11/03 -
Price 0.37 0.48 0.47 0.54 1.17 1.28 1.11 -
P/RPS 0.39 0.45 0.41 0.45 0.96 0.68 0.56 -21.41%
P/EPS 5.78 -11.26 -7.50 -2.35 -3.19 -5.77 -7.86 -
EY 17.30 -8.88 -13.33 -42.59 -31.35 -17.33 -12.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.82 0.46 0.57 1.99 1.88 1.40 -11.26%

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