[PERMAJU] QoQ TTM Result on 30-Sep-2001 [#3]

Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -34.23%
YoY- -768.31%
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 58,002 55,855 65,106 77,427 86,180 87,608 89,341 -25.08%
PBT -14,987 -14,139 -12,830 -11,350 -8,833 -7,843 -4,072 138.95%
Tax 0 2,525 4,714 7,400 8,833 7,843 5,654 -
NP -14,987 -11,614 -8,116 -3,950 0 0 1,582 -
-
NP to SH -14,987 -14,139 -12,830 -9,871 -7,354 -6,364 -2,593 223.09%
-
Tax Rate - - - - - - - -
Total Cost 72,989 67,469 73,222 81,377 86,180 87,608 87,759 -11.59%
-
Net Worth 40,880 44,298 47,796 51,957 55,932 58,499 60,687 -23.21%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 40,880 44,298 47,796 51,957 55,932 58,499 60,687 -23.21%
NOSH 44,973 45,019 44,989 44,988 45,008 45,041 45,037 -0.09%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -25.84% -20.79% -12.47% -5.10% 0.00% 0.00% 1.77% -
ROE -36.66% -31.92% -26.84% -19.00% -13.15% -10.88% -4.27% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 128.97 124.07 144.71 172.10 191.47 194.51 198.37 -25.01%
EPS -33.32 -31.41 -28.52 -21.94 -16.34 -14.13 -5.76 223.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.909 0.984 1.0624 1.1549 1.2427 1.2988 1.3475 -23.13%
Adjusted Per Share Value based on latest NOSH - 44,988
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 2.97 2.86 3.33 3.96 4.41 4.48 4.57 -25.03%
EPS -0.77 -0.72 -0.66 -0.50 -0.38 -0.33 -0.13 228.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0227 0.0244 0.0266 0.0286 0.0299 0.031 -23.16%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.10 1.09 0.96 0.71 0.80 0.94 1.20 -
P/RPS 0.85 0.88 0.66 0.41 0.42 0.48 0.60 26.21%
P/EPS -3.30 -3.47 -3.37 -3.24 -4.90 -6.65 -20.84 -70.82%
EY -30.29 -28.81 -29.71 -30.90 -20.42 -15.03 -4.80 242.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.11 0.90 0.61 0.64 0.72 0.89 22.79%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 24/05/02 28/02/02 28/11/01 27/08/01 24/05/01 27/02/01 -
Price 1.14 1.04 0.98 0.84 0.92 0.88 1.12 -
P/RPS 0.88 0.84 0.68 0.49 0.48 0.45 0.56 35.27%
P/EPS -3.42 -3.31 -3.44 -3.83 -5.63 -6.23 -19.45 -68.71%
EY -29.23 -30.20 -29.10 -26.12 -17.76 -16.06 -5.14 219.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.06 0.92 0.73 0.74 0.68 0.83 31.48%

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