[PERMAJU] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -284.34%
YoY- -869.89%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 96,270 77,562 61,715 46,411 49,948 57,465 51,284 52.11%
PBT 6,186 3,745 6,384 -6,666 3,239 3,297 4,444 24.64%
Tax -197 -264 -852 546 81 574 -1,021 -66.57%
NP 5,989 3,481 5,532 -6,120 3,320 3,871 3,423 45.15%
-
NP to SH 5,989 3,481 5,532 -6,120 3,320 3,871 3,423 45.15%
-
Tax Rate 3.18% 7.05% 13.35% - -2.50% -17.41% 22.97% -
Total Cost 90,281 74,081 56,183 52,531 46,628 53,594 47,861 52.60%
-
Net Worth 232,715 230,681 222,173 94,646 92,677 81,075 67,561 127.90%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 232,715 230,681 222,173 94,646 92,677 81,075 67,561 127.90%
NOSH 213,892 217,562 212,769 217,678 216,993 215,055 213,937 -0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.22% 4.49% 8.96% -13.19% 6.65% 6.74% 6.67% -
ROE 2.57% 1.51% 2.49% -6.47% 3.58% 4.77% 5.07% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 45.01 35.65 29.01 21.32 23.02 26.72 23.97 52.14%
EPS 2.80 1.60 2.60 -2.80 1.53 1.80 1.60 45.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.088 1.0603 1.0442 0.4348 0.4271 0.377 0.3158 127.93%
Adjusted Per Share Value based on latest NOSH - 217,678
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.92 3.97 3.16 2.37 2.55 2.94 2.62 52.15%
EPS 0.31 0.18 0.28 -0.31 0.17 0.20 0.18 43.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.119 0.118 0.1136 0.0484 0.0474 0.0415 0.0345 128.11%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.46 0.43 0.39 0.38 0.43 0.38 0.46 -
P/RPS 1.02 1.21 1.34 1.78 1.87 1.42 1.92 -34.38%
P/EPS 16.43 26.88 15.00 -13.52 28.10 21.11 28.75 -31.11%
EY 6.09 3.72 6.67 -7.40 3.56 4.74 3.48 45.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.37 0.87 1.01 1.01 1.46 -56.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 25/08/06 26/05/06 24/02/06 21/11/05 23/08/05 24/05/05 -
Price 0.48 0.43 0.40 0.40 0.38 0.51 0.37 -
P/RPS 1.07 1.21 1.38 1.88 1.65 1.91 1.54 -21.53%
P/EPS 17.14 26.88 15.38 -14.23 24.84 28.33 23.13 -18.09%
EY 5.83 3.72 6.50 -7.03 4.03 3.53 4.32 22.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.38 0.92 0.89 1.35 1.17 -47.86%

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