[PERMAJU] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 333.1%
YoY- 182.98%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 205,108 211,596 217,498 205,136 146,740 128,277 70,446 103.50%
PBT 4,314 14,640 15,482 17,776 -4,055 -4,844 -12,768 -
Tax 180 -488 -894 -4,084 -1,819 -2,146 -646 -
NP 4,494 14,152 14,588 13,692 -5,874 -6,990 -13,414 -
-
NP to SH 4,494 14,152 14,588 13,692 -5,874 -6,990 -13,414 -
-
Tax Rate -4.17% 3.33% 5.77% 22.97% - - - -
Total Cost 200,614 197,444 202,910 191,444 152,614 135,267 83,860 78.58%
-
Net Worth 208,003 92,515 80,877 67,561 36,291 113,549 54,939 142.32%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 208,003 92,515 80,877 67,561 36,291 113,549 54,939 142.32%
NOSH 215,190 216,612 214,529 213,937 137,831 111,553 58,321 138.21%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.19% 6.69% 6.71% 6.67% -4.00% -5.45% -19.04% -
ROE 2.16% 15.30% 18.04% 20.27% -16.19% -6.16% -24.42% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 95.31 97.68 101.38 95.89 106.46 114.99 120.79 -14.57%
EPS 2.10 6.53 6.80 6.40 -2.70 -6.27 -23.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9666 0.4271 0.377 0.3158 0.2633 1.0179 0.942 1.72%
Adjusted Per Share Value based on latest NOSH - 213,937
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.49 10.82 11.12 10.49 7.51 6.56 3.60 103.61%
EPS 0.23 0.72 0.75 0.70 -0.30 -0.36 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1064 0.0473 0.0414 0.0346 0.0186 0.0581 0.0281 142.34%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.38 0.43 0.38 0.46 0.44 0.55 1.51 -
P/RPS 0.40 0.44 0.37 0.48 0.41 0.48 1.25 -53.11%
P/EPS 18.20 6.58 5.59 7.19 -10.32 -8.78 -6.57 -
EY 5.50 15.19 17.89 13.91 -9.69 -11.39 -15.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.01 1.01 1.46 1.67 0.54 1.60 -60.87%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 21/11/05 23/08/05 24/05/05 29/03/05 01/12/04 26/08/04 -
Price 0.40 0.38 0.51 0.37 0.48 0.47 0.54 -
P/RPS 0.42 0.39 0.50 0.39 0.45 0.41 0.45 -4.48%
P/EPS 19.15 5.82 7.50 5.78 -11.26 -7.50 -2.35 -
EY 5.22 17.19 13.33 17.30 -8.88 -13.33 -42.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.89 1.35 1.17 1.82 0.46 0.57 -19.67%

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