[PERMAJU] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -18.65%
YoY- 87.3%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 200,287 223,688 301,732 342,168 333,586 339,246 281,958 -20.37%
PBT -48,146 -42,881 -21,388 13,447 15,175 17,707 9,649 -
Tax 6,496 5,813 6,749 -1,810 -871 -1,040 -767 -
NP -41,650 -37,068 -14,639 11,637 14,304 16,667 8,882 -
-
NP to SH -41,650 -37,068 -14,639 11,637 14,304 16,667 8,882 -
-
Tax Rate - - - 13.46% 5.74% 5.87% 7.95% -
Total Cost 241,937 260,756 316,371 330,531 319,282 322,579 273,076 -7.74%
-
Net Worth 189,362 190,947 207,094 224,073 234,569 211,999 232,715 -12.83%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 189,362 190,947 207,094 224,073 234,569 211,999 232,715 -12.83%
NOSH 201,857 202,682 209,144 203,499 211,266 211,999 213,892 -3.78%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -20.80% -16.57% -4.85% 3.40% 4.29% 4.91% 3.15% -
ROE -21.99% -19.41% -7.07% 5.19% 6.10% 7.86% 3.82% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 99.22 110.36 144.27 168.14 157.90 160.02 131.82 -17.24%
EPS -20.63 -18.29 -7.00 5.72 6.77 7.86 4.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9381 0.9421 0.9902 1.1011 1.1103 1.00 1.088 -9.40%
Adjusted Per Share Value based on latest NOSH - 203,499
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 10.24 11.44 15.43 17.50 17.06 17.35 14.42 -20.38%
EPS -2.13 -1.90 -0.75 0.60 0.73 0.85 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0968 0.0976 0.1059 0.1146 0.1199 0.1084 0.119 -12.84%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.55 0.59 0.62 0.70 0.60 0.52 0.46 -
P/RPS 0.55 0.53 0.43 0.42 0.38 0.32 0.35 35.12%
P/EPS -2.67 -3.23 -8.86 12.24 8.86 6.61 11.08 -
EY -37.52 -31.00 -11.29 8.17 11.28 15.12 9.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.63 0.64 0.54 0.52 0.42 25.40%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 29/08/07 25/05/07 23/02/07 17/11/06 -
Price 0.52 0.51 0.62 0.56 0.67 0.78 0.48 -
P/RPS 0.52 0.46 0.43 0.33 0.42 0.49 0.36 27.75%
P/EPS -2.52 -2.79 -8.86 9.79 9.90 9.92 11.56 -
EY -39.68 -35.86 -11.29 10.21 10.11 10.08 8.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.63 0.51 0.60 0.78 0.44 16.02%

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