[PERMAJU] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 54.88%
YoY- -1947.46%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 21,533 13,690 16,975 33,084 15,740 18,466 18,238 11.71%
PBT -2,259 -4,125 -5,215 -1,090 -2,416 -1,261 -404 215.36%
Tax -323 0 0 0 0 0 0 -
NP -2,582 -4,125 -5,215 -1,090 -2,416 -1,261 -404 244.77%
-
NP to SH -2,582 -4,125 -5,215 -1,090 -2,416 -1,261 -404 244.77%
-
Tax Rate - - - - - - - -
Total Cost 24,115 17,815 22,190 34,174 18,156 19,727 18,642 18.74%
-
Net Worth 55,278 26,441 30,588 35,825 36,874 39,329 40,405 23.26%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 55,278 26,441 30,588 35,825 36,874 39,329 40,405 23.26%
NOSH 58,681 44,983 44,995 45,041 44,990 45,035 44,835 19.67%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -11.99% -30.13% -30.72% -3.29% -15.35% -6.83% -2.22% -
ROE -4.67% -15.60% -17.05% -3.04% -6.55% -3.21% -1.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 36.69 30.43 37.73 73.45 34.99 41.00 40.68 -6.65%
EPS -4.40 -9.17 -11.59 -2.42 -5.37 -2.80 -0.90 188.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.942 0.5878 0.6798 0.7954 0.8196 0.8733 0.9012 2.99%
Adjusted Per Share Value based on latest NOSH - 45,041
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.10 0.70 0.87 1.69 0.81 0.94 0.93 11.85%
EPS -0.13 -0.21 -0.27 -0.06 -0.12 -0.06 -0.02 248.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0135 0.0156 0.0183 0.0189 0.0201 0.0207 23.20%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.51 1.06 1.30 1.00 0.95 0.81 1.00 -
P/RPS 4.12 3.48 3.45 1.36 2.72 1.98 2.46 41.07%
P/EPS -34.32 -11.56 -11.22 -41.32 -17.69 -28.93 -110.98 -54.30%
EY -2.91 -8.65 -8.92 -2.42 -5.65 -3.46 -0.90 118.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.80 1.91 1.26 1.16 0.93 1.11 27.63%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 28/05/04 25/02/04 27/11/03 21/08/03 29/05/03 28/02/03 -
Price 0.54 1.17 1.28 1.11 1.01 0.92 1.00 -
P/RPS 1.47 3.84 3.39 1.51 2.89 2.24 2.46 -29.07%
P/EPS -12.27 -12.76 -11.04 -45.87 -18.81 -32.86 -110.98 -76.99%
EY -8.15 -7.84 -9.05 -2.18 -5.32 -3.04 -0.90 335.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.99 1.88 1.40 1.23 1.05 1.11 -35.89%

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