[PERMAJU] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -9.06%
YoY- -59.8%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 72,799 72,748 58,122 41,648 65,106 69,836 72,330 0.43%
PBT -7,216 -9,082 -13,742 -13,992 -12,830 -11,552 -9,428 -16.28%
Tax 0 0 13,742 13,992 12,830 11,552 9,428 -
NP -7,216 -9,082 0 0 0 0 0 -
-
NP to SH -7,216 -9,082 -13,742 -13,992 -12,830 -11,552 -9,428 -16.28%
-
Tax Rate - - - - - - - -
Total Cost 80,015 81,830 58,122 41,648 65,106 69,836 72,330 6.94%
-
Net Worth 40,569 40,957 40,902 44,298 47,809 51,979 55,897 -19.19%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 40,569 40,957 40,902 44,298 47,809 51,979 55,897 -19.19%
NOSH 45,012 44,993 44,996 45,019 45,001 45,007 44,980 0.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -9.91% -12.49% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -17.79% -22.18% -33.60% -31.59% -26.84% -22.22% -16.87% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 161.73 161.69 129.17 92.51 144.67 155.16 160.80 0.38%
EPS -16.04 -20.19 -30.54 -31.08 -28.51 -25.67 -20.96 -16.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9013 0.9103 0.909 0.984 1.0624 1.1549 1.2427 -19.22%
Adjusted Per Share Value based on latest NOSH - 45,019
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 3.72 3.72 2.97 2.13 3.33 3.57 3.70 0.35%
EPS -0.37 -0.46 -0.70 -0.72 -0.66 -0.59 -0.48 -15.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0207 0.0209 0.0209 0.0227 0.0245 0.0266 0.0286 -19.33%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.00 1.06 1.10 1.09 0.96 0.71 0.80 -
P/RPS 0.62 0.66 0.85 1.18 0.66 0.46 0.50 15.37%
P/EPS -6.24 -5.25 -3.60 -3.51 -3.37 -2.77 -3.82 38.57%
EY -16.03 -19.04 -27.76 -28.51 -29.70 -36.15 -26.20 -27.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.16 1.21 1.11 0.90 0.61 0.64 44.20%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 25/11/02 29/08/02 24/05/02 28/02/02 28/11/01 27/08/01 -
Price 1.00 1.17 1.14 1.04 0.98 0.84 0.92 -
P/RPS 0.62 0.72 0.88 1.12 0.68 0.54 0.57 5.74%
P/EPS -6.24 -5.80 -3.73 -3.35 -3.44 -3.27 -4.39 26.33%
EY -16.03 -17.25 -26.79 -29.88 -29.09 -30.56 -22.78 -20.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.29 1.25 1.06 0.92 0.73 0.74 30.94%

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