[PERMAJU] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 43.83%
YoY- 41.15%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 209,229 220,266 184,334 146,740 113,183 85,282 79,489 90.52%
PBT 10,558 10,070 4,514 -4,055 -8,848 -12,689 -12,846 -
Tax -575 -1,943 -2,840 -1,819 -1,610 -323 0 -
NP 9,983 8,127 1,674 -5,874 -10,458 -13,012 -12,846 -
-
NP to SH 9,983 8,127 1,674 -5,874 -10,458 -13,012 -12,846 -
-
Tax Rate 5.45% 19.29% 62.92% - - - - -
Total Cost 199,246 212,139 182,660 152,614 123,641 98,294 92,335 66.90%
-
Net Worth 92,677 81,075 67,561 219,381 212,886 55,278 26,441 130.56%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 92,677 81,075 67,561 219,381 212,886 55,278 26,441 130.56%
NOSH 216,993 215,055 213,937 219,381 209,142 58,681 44,983 185.22%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.77% 3.69% 0.91% -4.00% -9.24% -15.26% -16.16% -
ROE 10.77% 10.02% 2.48% -2.68% -4.91% -23.54% -48.58% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 96.42 102.42 86.16 66.89 54.12 145.33 176.71 -33.20%
EPS 4.60 3.78 0.78 -2.68 -5.00 -22.17 -28.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4271 0.377 0.3158 1.00 1.0179 0.942 0.5878 -19.16%
Adjusted Per Share Value based on latest NOSH - 219,381
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.70 11.27 9.43 7.51 5.79 4.36 4.07 90.37%
EPS 0.51 0.42 0.09 -0.30 -0.53 -0.67 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.0415 0.0346 0.1122 0.1089 0.0283 0.0135 130.83%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.43 0.38 0.46 0.44 0.55 1.51 1.06 -
P/RPS 0.45 0.37 0.53 0.66 1.02 1.04 0.60 -17.43%
P/EPS 9.35 10.06 58.79 -16.43 -11.00 -6.81 -3.71 -
EY 10.70 9.94 1.70 -6.09 -9.09 -14.68 -26.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.01 1.46 0.44 0.54 1.60 1.80 -31.94%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 23/08/05 24/05/05 29/03/05 01/12/04 26/08/04 28/05/04 -
Price 0.38 0.51 0.37 0.48 0.47 0.54 1.17 -
P/RPS 0.39 0.50 0.43 0.72 0.87 0.37 0.66 -29.55%
P/EPS 8.26 13.50 47.29 -17.93 -9.40 -2.44 -4.10 -
EY 12.11 7.41 2.11 -5.58 -10.64 -41.06 -24.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.35 1.17 0.48 0.46 0.57 1.99 -41.48%

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