[PERMAJU] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -14.18%
YoY- 116.63%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 223,688 301,732 342,168 333,586 339,246 281,958 235,636 -3.40%
PBT -42,881 -21,388 13,447 15,175 17,707 9,649 6,702 -
Tax 5,813 6,749 -1,810 -871 -1,040 -767 -489 -
NP -37,068 -14,639 11,637 14,304 16,667 8,882 6,213 -
-
NP to SH -37,068 -14,639 11,637 14,304 16,667 8,882 6,213 -
-
Tax Rate - - 13.46% 5.74% 5.87% 7.95% 7.30% -
Total Cost 260,756 316,371 330,531 319,282 322,579 273,076 229,423 8.88%
-
Net Worth 190,947 207,094 224,073 234,569 211,999 232,715 230,681 -11.81%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 190,947 207,094 224,073 234,569 211,999 232,715 230,681 -11.81%
NOSH 202,682 209,144 203,499 211,266 211,999 213,892 217,562 -4.60%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -16.57% -4.85% 3.40% 4.29% 4.91% 3.15% 2.64% -
ROE -19.41% -7.07% 5.19% 6.10% 7.86% 3.82% 2.69% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 110.36 144.27 168.14 157.90 160.02 131.82 108.31 1.25%
EPS -18.29 -7.00 5.72 6.77 7.86 4.15 2.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9421 0.9902 1.1011 1.1103 1.00 1.088 1.0603 -7.55%
Adjusted Per Share Value based on latest NOSH - 211,266
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.44 15.43 17.50 17.06 17.35 14.42 12.05 -3.39%
EPS -1.90 -0.75 0.60 0.73 0.85 0.45 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0976 0.1059 0.1146 0.1199 0.1084 0.119 0.118 -11.85%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.59 0.62 0.70 0.60 0.52 0.46 0.43 -
P/RPS 0.53 0.43 0.42 0.38 0.32 0.35 0.40 20.57%
P/EPS -3.23 -8.86 12.24 8.86 6.61 11.08 15.06 -
EY -31.00 -11.29 8.17 11.28 15.12 9.03 6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.64 0.54 0.52 0.42 0.41 33.05%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 29/08/07 25/05/07 23/02/07 17/11/06 25/08/06 -
Price 0.51 0.62 0.56 0.67 0.78 0.48 0.43 -
P/RPS 0.46 0.43 0.33 0.42 0.49 0.36 0.40 9.73%
P/EPS -2.79 -8.86 9.79 9.90 9.92 11.56 15.06 -
EY -35.86 -11.29 10.21 10.11 10.08 8.65 6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.51 0.60 0.78 0.44 0.41 20.09%

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