[PERMAJU] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 385.48%
YoY- 162.46%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 215,539 205,108 209,229 220,266 184,334 146,740 113,183 53.69%
PBT 6,254 4,314 10,558 10,070 4,514 -4,055 -8,848 -
Tax 349 180 -575 -1,943 -2,840 -1,819 -1,610 -
NP 6,603 4,494 9,983 8,127 1,674 -5,874 -10,458 -
-
NP to SH 6,603 4,494 9,983 8,127 1,674 -5,874 -10,458 -
-
Tax Rate -5.58% -4.17% 5.45% 19.29% 62.92% - - -
Total Cost 208,936 200,614 199,246 212,139 182,660 152,614 123,641 41.91%
-
Net Worth 222,173 94,646 92,677 81,075 67,561 219,381 212,886 2.89%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 222,173 94,646 92,677 81,075 67,561 219,381 212,886 2.89%
NOSH 212,769 217,678 216,993 215,055 213,937 219,381 209,142 1.15%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.06% 2.19% 4.77% 3.69% 0.91% -4.00% -9.24% -
ROE 2.97% 4.75% 10.77% 10.02% 2.48% -2.68% -4.91% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 101.30 94.23 96.42 102.42 86.16 66.89 54.12 51.93%
EPS 3.10 2.06 4.60 3.78 0.78 -2.68 -5.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0442 0.4348 0.4271 0.377 0.3158 1.00 1.0179 1.71%
Adjusted Per Share Value based on latest NOSH - 215,055
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 11.02 10.49 10.70 11.26 9.43 7.50 5.79 53.64%
EPS 0.34 0.23 0.51 0.42 0.09 -0.30 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1136 0.0484 0.0474 0.0415 0.0345 0.1122 0.1089 2.85%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.39 0.38 0.43 0.38 0.46 0.44 0.55 -
P/RPS 0.38 0.40 0.45 0.37 0.53 0.66 1.02 -48.25%
P/EPS 12.57 18.41 9.35 10.06 58.79 -16.43 -11.00 -
EY 7.96 5.43 10.70 9.94 1.70 -6.09 -9.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.87 1.01 1.01 1.46 0.44 0.54 -22.29%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 24/02/06 21/11/05 23/08/05 24/05/05 29/03/05 01/12/04 -
Price 0.40 0.40 0.38 0.51 0.37 0.48 0.47 -
P/RPS 0.39 0.42 0.39 0.50 0.43 0.72 0.87 -41.45%
P/EPS 12.89 19.38 8.26 13.50 47.29 -17.93 -9.40 -
EY 7.76 5.16 12.11 7.41 2.11 -5.58 -10.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.92 0.89 1.35 1.17 0.48 0.46 -11.96%

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