[PERMAJU] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
01-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 19.63%
YoY- -102.24%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 220,266 184,334 146,740 113,183 85,282 79,489 84,265 89.86%
PBT 10,070 4,514 -4,055 -8,848 -12,689 -12,846 -9,982 -
Tax -1,943 -2,840 -1,819 -1,610 -323 0 0 -
NP 8,127 1,674 -5,874 -10,458 -13,012 -12,846 -9,982 -
-
NP to SH 8,127 1,674 -5,874 -10,458 -13,012 -12,846 -9,982 -
-
Tax Rate 19.29% 62.92% - - - - - -
Total Cost 212,139 182,660 152,614 123,641 98,294 92,335 94,247 71.83%
-
Net Worth 81,075 67,561 219,381 212,886 55,278 26,441 30,588 91.63%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 81,075 67,561 219,381 212,886 55,278 26,441 30,588 91.63%
NOSH 215,055 213,937 219,381 209,142 58,681 44,983 44,995 184.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.69% 0.91% -4.00% -9.24% -15.26% -16.16% -11.85% -
ROE 10.02% 2.48% -2.68% -4.91% -23.54% -48.58% -32.63% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 102.42 86.16 66.89 54.12 145.33 176.71 187.27 -33.14%
EPS 3.78 0.78 -2.68 -5.00 -22.17 -28.56 -22.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.377 0.3158 1.00 1.0179 0.942 0.5878 0.6798 -32.52%
Adjusted Per Share Value based on latest NOSH - 209,142
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.27 9.43 7.51 5.79 4.36 4.07 4.31 89.91%
EPS 0.42 0.09 -0.30 -0.53 -0.67 -0.66 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0415 0.0346 0.1122 0.1089 0.0283 0.0135 0.0156 92.10%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.38 0.46 0.44 0.55 1.51 1.06 1.30 -
P/RPS 0.37 0.53 0.66 1.02 1.04 0.60 0.69 -34.02%
P/EPS 10.06 58.79 -16.43 -11.00 -6.81 -3.71 -5.86 -
EY 9.94 1.70 -6.09 -9.09 -14.68 -26.94 -17.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.46 0.44 0.54 1.60 1.80 1.91 -34.63%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 24/05/05 29/03/05 01/12/04 26/08/04 28/05/04 25/02/04 -
Price 0.51 0.37 0.48 0.47 0.54 1.17 1.28 -
P/RPS 0.50 0.43 0.72 0.87 0.37 0.66 0.68 -18.54%
P/EPS 13.50 47.29 -17.93 -9.40 -2.44 -4.10 -5.77 -
EY 7.41 2.11 -5.58 -10.64 -41.06 -24.41 -17.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.17 0.48 0.46 0.57 1.99 1.88 -19.82%

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