[PERMAJU] QoQ TTM Result on 30-Jun-2004 [#2]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -1.29%
YoY- -223.52%
Quarter Report
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 184,334 146,740 113,183 85,282 79,489 84,265 85,528 66.77%
PBT 4,514 -4,055 -8,848 -12,689 -12,846 -9,982 -5,171 -
Tax -2,840 -1,819 -1,610 -323 0 0 0 -
NP 1,674 -5,874 -10,458 -13,012 -12,846 -9,982 -5,171 -
-
NP to SH 1,674 -5,874 -10,458 -13,012 -12,846 -9,982 -5,171 -
-
Tax Rate 62.92% - - - - - - -
Total Cost 182,660 152,614 123,641 98,294 92,335 94,247 90,699 59.40%
-
Net Worth 67,561 219,381 212,886 55,278 26,441 30,588 35,825 52.58%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 67,561 219,381 212,886 55,278 26,441 30,588 35,825 52.58%
NOSH 213,937 219,381 209,142 58,681 44,983 44,995 45,041 182.29%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.91% -4.00% -9.24% -15.26% -16.16% -11.85% -6.05% -
ROE 2.48% -2.68% -4.91% -23.54% -48.58% -32.63% -14.43% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 86.16 66.89 54.12 145.33 176.71 187.27 189.89 -40.92%
EPS 0.78 -2.68 -5.00 -22.17 -28.56 -22.18 -11.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3158 1.00 1.0179 0.942 0.5878 0.6798 0.7954 -45.95%
Adjusted Per Share Value based on latest NOSH - 58,681
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.43 7.51 5.79 4.36 4.07 4.31 4.37 66.91%
EPS 0.09 -0.30 -0.53 -0.67 -0.66 -0.51 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0346 0.1122 0.1089 0.0283 0.0135 0.0156 0.0183 52.84%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.46 0.44 0.55 1.51 1.06 1.30 1.00 -
P/RPS 0.53 0.66 1.02 1.04 0.60 0.69 0.53 0.00%
P/EPS 58.79 -16.43 -11.00 -6.81 -3.71 -5.86 -8.71 -
EY 1.70 -6.09 -9.09 -14.68 -26.94 -17.06 -11.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.44 0.54 1.60 1.80 1.91 1.26 10.31%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 29/03/05 01/12/04 26/08/04 28/05/04 25/02/04 27/11/03 -
Price 0.37 0.48 0.47 0.54 1.17 1.28 1.11 -
P/RPS 0.43 0.72 0.87 0.37 0.66 0.68 0.58 -18.07%
P/EPS 47.29 -17.93 -9.40 -2.44 -4.10 -5.77 -9.67 -
EY 2.11 -5.58 -10.64 -41.06 -24.41 -17.33 -10.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.48 0.46 0.57 1.99 1.88 1.40 -11.26%

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