[PERMAJU] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 87.65%
YoY- 270.87%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 301,732 342,168 333,586 339,246 281,958 235,636 215,539 25.11%
PBT -21,388 13,447 15,175 17,707 9,649 6,702 6,254 -
Tax 6,749 -1,810 -871 -1,040 -767 -489 349 619.16%
NP -14,639 11,637 14,304 16,667 8,882 6,213 6,603 -
-
NP to SH -14,639 11,637 14,304 16,667 8,882 6,213 6,603 -
-
Tax Rate - 13.46% 5.74% 5.87% 7.95% 7.30% -5.58% -
Total Cost 316,371 330,531 319,282 322,579 273,076 229,423 208,936 31.82%
-
Net Worth 207,094 224,073 234,569 211,999 232,715 230,681 222,173 -4.57%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 207,094 224,073 234,569 211,999 232,715 230,681 222,173 -4.57%
NOSH 209,144 203,499 211,266 211,999 213,892 217,562 212,769 -1.13%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -4.85% 3.40% 4.29% 4.91% 3.15% 2.64% 3.06% -
ROE -7.07% 5.19% 6.10% 7.86% 3.82% 2.69% 2.97% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 144.27 168.14 157.90 160.02 131.82 108.31 101.30 26.55%
EPS -7.00 5.72 6.77 7.86 4.15 2.86 3.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9902 1.1011 1.1103 1.00 1.088 1.0603 1.0442 -3.47%
Adjusted Per Share Value based on latest NOSH - 211,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.43 17.50 17.06 17.35 14.42 12.05 11.02 25.13%
EPS -0.75 0.60 0.73 0.85 0.45 0.32 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1059 0.1146 0.12 0.1084 0.119 0.118 0.1136 -4.56%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.62 0.70 0.60 0.52 0.46 0.43 0.39 -
P/RPS 0.43 0.42 0.38 0.32 0.35 0.40 0.38 8.58%
P/EPS -8.86 12.24 8.86 6.61 11.08 15.06 12.57 -
EY -11.29 8.17 11.28 15.12 9.03 6.64 7.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.54 0.52 0.42 0.41 0.37 42.54%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 25/05/07 23/02/07 17/11/06 25/08/06 26/05/06 -
Price 0.62 0.56 0.67 0.78 0.48 0.43 0.40 -
P/RPS 0.43 0.33 0.42 0.49 0.36 0.40 0.39 6.71%
P/EPS -8.86 9.79 9.90 9.92 11.56 15.06 12.89 -
EY -11.29 10.21 10.11 10.08 8.65 6.64 7.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.51 0.60 0.78 0.44 0.41 0.38 40.03%

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