[PERMAJU] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -48.08%
YoY- -394.79%
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 54,561 29,061 10,412 65,106 52,377 36,165 19,663 97.34%
PBT -6,812 -6,871 -3,498 -12,830 -8,664 -4,714 -2,189 113.00%
Tax 0 6,871 3,498 12,830 8,664 4,714 2,189 -
NP -6,812 0 0 0 0 0 0 -
-
NP to SH -6,812 -6,871 -3,498 -12,830 -8,664 -4,714 -2,189 113.00%
-
Tax Rate - - - - - - - -
Total Cost 61,373 29,061 10,412 65,106 52,377 36,165 19,663 113.42%
-
Net Worth 40,957 40,902 44,298 47,809 51,979 55,897 58,499 -21.13%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 40,957 40,902 44,298 47,809 51,979 55,897 58,499 -21.13%
NOSH 44,993 44,996 45,019 45,001 45,007 44,980 45,041 -0.07%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -12.49% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -16.63% -16.80% -7.90% -26.84% -16.67% -8.43% -3.74% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 121.26 64.58 23.13 144.67 116.37 80.40 43.66 97.46%
EPS -15.14 -15.27 -7.77 -28.51 -19.25 -10.48 -4.86 113.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9103 0.909 0.984 1.0624 1.1549 1.2427 1.2988 -21.07%
Adjusted Per Share Value based on latest NOSH - 44,989
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 2.79 1.49 0.53 3.33 2.68 1.85 1.01 96.75%
EPS -0.35 -0.35 -0.18 -0.66 -0.44 -0.24 -0.11 116.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0209 0.0227 0.0245 0.0266 0.0286 0.0299 -21.22%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.06 1.10 1.09 0.96 0.71 0.80 0.94 -
P/RPS 0.87 1.70 4.71 0.66 0.61 1.00 2.15 -45.26%
P/EPS -7.00 -7.20 -14.03 -3.37 -3.69 -7.63 -19.34 -49.18%
EY -14.28 -13.88 -7.13 -29.70 -27.11 -13.10 -5.17 96.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.21 1.11 0.90 0.61 0.64 0.72 37.39%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 29/08/02 24/05/02 28/02/02 28/11/01 27/08/01 24/05/01 -
Price 1.17 1.14 1.04 0.98 0.84 0.92 0.88 -
P/RPS 0.96 1.77 4.50 0.68 0.72 1.14 2.02 -39.07%
P/EPS -7.73 -7.47 -13.38 -3.44 -4.36 -8.78 -18.11 -43.28%
EY -12.94 -13.39 -7.47 -29.09 -22.92 -11.39 -5.52 76.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.25 1.06 0.92 0.73 0.74 0.68 53.18%

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