[PERMAJU] QoQ Quarter Result on 31-Dec-2003 [#4]

Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -378.44%
YoY- -1190.84%
Quarter Report
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 60,985 21,533 13,690 16,975 33,084 15,740 18,466 121.28%
PBT 2,751 -2,259 -4,125 -5,215 -1,090 -2,416 -1,261 -
Tax -1,287 -323 0 0 0 0 0 -
NP 1,464 -2,582 -4,125 -5,215 -1,090 -2,416 -1,261 -
-
NP to SH 1,464 -2,582 -4,125 -5,215 -1,090 -2,416 -1,261 -
-
Tax Rate 46.78% - - - - - - -
Total Cost 59,521 24,115 17,815 22,190 34,174 18,156 19,727 108.38%
-
Net Worth 212,886 55,278 26,441 30,588 35,825 36,874 39,329 207.34%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 212,886 55,278 26,441 30,588 35,825 36,874 39,329 207.34%
NOSH 209,142 58,681 44,983 44,995 45,041 44,990 45,035 177.57%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.40% -11.99% -30.13% -30.72% -3.29% -15.35% -6.83% -
ROE 0.69% -4.67% -15.60% -17.05% -3.04% -6.55% -3.21% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 29.16 36.69 30.43 37.73 73.45 34.99 41.00 -20.27%
EPS 0.70 -4.40 -9.17 -11.59 -2.42 -5.37 -2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0179 0.942 0.5878 0.6798 0.7954 0.8196 0.8733 10.72%
Adjusted Per Share Value based on latest NOSH - 44,995
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 3.12 1.10 0.70 0.87 1.69 0.81 0.94 122.02%
EPS 0.07 -0.13 -0.21 -0.27 -0.06 -0.12 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1089 0.0283 0.0135 0.0156 0.0183 0.0189 0.0201 207.52%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.55 1.51 1.06 1.30 1.00 0.95 0.81 -
P/RPS 1.89 4.12 3.48 3.45 1.36 2.72 1.98 -3.04%
P/EPS 78.57 -34.32 -11.56 -11.22 -41.32 -17.69 -28.93 -
EY 1.27 -2.91 -8.65 -8.92 -2.42 -5.65 -3.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.60 1.80 1.91 1.26 1.16 0.93 -30.33%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 01/12/04 26/08/04 28/05/04 25/02/04 27/11/03 21/08/03 29/05/03 -
Price 0.47 0.54 1.17 1.28 1.11 1.01 0.92 -
P/RPS 1.61 1.47 3.84 3.39 1.51 2.89 2.24 -19.71%
P/EPS 67.14 -12.27 -12.76 -11.04 -45.87 -18.81 -32.86 -
EY 1.49 -8.15 -7.84 -9.05 -2.18 -5.32 -3.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 1.99 1.88 1.40 1.23 1.05 -42.23%

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