[PERMAJU] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -14.23%
YoY- 126.78%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 77,562 61,715 46,411 49,948 57,465 51,284 50,532 33.16%
PBT 3,745 6,384 -6,666 3,239 3,297 4,444 -422 -
Tax -264 -852 546 81 574 -1,021 -209 16.90%
NP 3,481 5,532 -6,120 3,320 3,871 3,423 -631 -
-
NP to SH 3,481 5,532 -6,120 3,320 3,871 3,423 -631 -
-
Tax Rate 7.05% 13.35% - -2.50% -17.41% 22.97% - -
Total Cost 74,081 56,183 52,531 46,628 53,594 47,861 51,163 28.07%
-
Net Worth 230,681 222,173 94,646 92,677 81,075 67,561 219,381 3.41%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 230,681 222,173 94,646 92,677 81,075 67,561 219,381 3.41%
NOSH 217,562 212,769 217,678 216,993 215,055 213,937 219,381 -0.55%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.49% 8.96% -13.19% 6.65% 6.74% 6.67% -1.25% -
ROE 1.51% 2.49% -6.47% 3.58% 4.77% 5.07% -0.29% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.65 29.01 21.32 23.02 26.72 23.97 23.03 33.92%
EPS 1.60 2.60 -2.80 1.53 1.80 1.60 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0603 1.0442 0.4348 0.4271 0.377 0.3158 1.00 3.99%
Adjusted Per Share Value based on latest NOSH - 216,993
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.97 3.16 2.37 2.55 2.94 2.62 2.58 33.39%
EPS 0.18 0.28 -0.31 0.17 0.20 0.18 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.118 0.1136 0.0484 0.0474 0.0415 0.0345 0.1122 3.42%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.43 0.39 0.38 0.43 0.38 0.46 0.44 -
P/RPS 1.21 1.34 1.78 1.87 1.42 1.92 1.91 -26.29%
P/EPS 26.88 15.00 -13.52 28.10 21.11 28.75 -152.98 -
EY 3.72 6.67 -7.40 3.56 4.74 3.48 -0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.87 1.01 1.01 1.46 0.44 -4.61%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 26/05/06 24/02/06 21/11/05 23/08/05 24/05/05 29/03/05 -
Price 0.43 0.40 0.40 0.38 0.51 0.37 0.48 -
P/RPS 1.21 1.38 1.88 1.65 1.91 1.54 2.08 -30.38%
P/EPS 26.88 15.38 -14.23 24.84 28.33 23.13 -166.88 -
EY 3.72 6.50 -7.03 4.03 3.53 4.32 -0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.92 0.89 1.35 1.17 0.48 -10.00%

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