[PERMAJU] QoQ Annualized 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- 47.89%
YoY- -9.99%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 217,498 205,136 146,740 128,277 70,446 54,760 84,265 88.27%
PBT 15,482 17,776 -4,055 -4,844 -12,768 -16,500 -9,982 -
Tax -894 -4,084 -1,819 -2,146 -646 0 0 -
NP 14,588 13,692 -5,874 -6,990 -13,414 -16,500 -9,982 -
-
NP to SH 14,588 13,692 -5,874 -6,990 -13,414 -16,500 -9,982 -
-
Tax Rate 5.77% 22.97% - - - - - -
Total Cost 202,910 191,444 152,614 135,267 83,860 71,260 94,247 66.81%
-
Net Worth 80,877 67,561 36,291 113,549 54,939 26,441 30,594 91.30%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 80,877 67,561 36,291 113,549 54,939 26,441 30,594 91.30%
NOSH 214,529 213,937 137,831 111,553 58,321 44,983 45,004 183.51%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.71% 6.67% -4.00% -5.45% -19.04% -30.13% -11.85% -
ROE 18.04% 20.27% -16.19% -6.16% -24.42% -62.40% -32.63% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 101.38 95.89 106.46 114.99 120.79 121.73 187.24 -33.59%
EPS 6.80 6.40 -2.70 -6.27 -23.00 -36.68 -22.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.377 0.3158 0.2633 1.0179 0.942 0.5878 0.6798 -32.52%
Adjusted Per Share Value based on latest NOSH - 209,142
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.12 10.49 7.50 6.56 3.60 2.80 4.31 88.22%
EPS 0.75 0.70 -0.30 -0.36 -0.69 -0.84 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0414 0.0345 0.0186 0.0581 0.0281 0.0135 0.0156 91.79%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.38 0.46 0.44 0.55 1.51 1.06 1.30 -
P/RPS 0.37 0.48 0.41 0.48 1.25 0.87 0.69 -34.02%
P/EPS 5.59 7.19 -10.32 -8.78 -6.57 -2.89 -5.86 -
EY 17.89 13.91 -9.69 -11.39 -15.23 -34.60 -17.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.46 1.67 0.54 1.60 1.80 1.91 -34.63%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 24/05/05 29/03/05 01/12/04 26/08/04 28/05/04 25/02/04 -
Price 0.51 0.37 0.48 0.47 0.54 1.17 1.28 -
P/RPS 0.50 0.39 0.45 0.41 0.45 0.96 0.68 -18.54%
P/EPS 7.50 5.78 -11.26 -7.50 -2.35 -3.19 -5.77 -
EY 13.33 17.30 -8.88 -13.33 -42.59 -31.35 -17.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.17 1.82 0.46 0.57 1.99 1.88 -19.82%

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