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

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -62.59%
YoY- -82.4%
Quarter Report
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 51,284 146,740 96,208 35,223 13,690 84,265 67,290 -16.55%
PBT 4,444 -4,055 -3,633 -6,384 -4,125 -9,982 -4,767 -
Tax -1,021 -1,819 -1,610 -323 0 0 0 -
NP 3,423 -5,874 -5,243 -6,707 -4,125 -9,982 -4,767 -
-
NP to SH 3,423 -5,874 -5,243 -6,707 -4,125 -9,982 -4,767 -
-
Tax Rate 22.97% - - - - - - -
Total Cost 47,861 152,614 101,451 41,930 17,815 94,247 72,057 -23.85%
-
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 5.07% -16.19% -4.62% -12.21% -15.60% -32.63% -13.31% -
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 23.97 106.46 86.24 60.39 30.43 187.24 149.49 -70.45%
EPS 1.60 -2.70 -4.70 -11.50 -9.17 -22.18 -10.59 -
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 2.62 7.51 4.92 1.80 0.70 4.31 3.44 -16.58%
EPS 0.18 -0.30 -0.27 -0.34 -0.21 -0.51 -0.24 -
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 1.92 0.41 0.64 2.50 3.48 0.69 0.67 101.62%
P/EPS 28.75 -10.32 -11.70 -13.13 -11.56 -5.86 -9.44 -
EY 3.48 -9.69 -8.55 -7.62 -8.65 -17.06 -10.59 -
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 1.54 0.45 0.54 0.89 3.84 0.68 0.74 62.92%
P/EPS 23.13 -11.26 -10.00 -4.70 -12.76 -5.77 -10.48 -
EY 4.32 -8.88 -10.00 -21.30 -7.84 -17.33 -9.54 -
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