[PERMAJU] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -45.8%
YoY- 46.49%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 278,554 217,498 70,446 68,412 58,122 72,330 78,652 23.45%
PBT 20,258 15,482 -12,768 -7,354 -13,742 -9,428 94 144.75%
Tax -2,232 -894 -646 0 13,742 9,428 0 -
NP 18,026 14,588 -13,414 -7,354 0 0 94 140.04%
-
NP to SH 18,026 14,588 -13,414 -7,354 -13,742 -9,428 94 140.04%
-
Tax Rate 11.02% 5.77% - - - - 0.00% -
Total Cost 260,528 202,910 83,860 75,766 58,122 72,330 78,558 22.10%
-
Net Worth 227,535 80,877 54,939 36,887 40,902 55,897 63,209 23.78%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 227,535 80,877 54,939 36,887 40,902 55,897 63,209 23.78%
NOSH 214,595 214,529 58,321 45,006 44,996 44,980 44,953 29.74%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.47% 6.71% -19.04% -10.75% 0.00% 0.00% 0.12% -
ROE 7.92% 18.04% -24.42% -19.94% -33.60% -16.87% 0.15% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 129.80 101.38 120.79 152.01 129.17 160.80 174.96 -4.85%
EPS 8.40 6.80 -23.00 -16.34 -30.54 -20.96 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0603 0.377 0.942 0.8196 0.909 1.2427 1.4061 -4.59%
Adjusted Per Share Value based on latest NOSH - 44,990
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 14.25 11.12 3.60 3.50 2.97 3.70 4.02 23.46%
EPS 0.92 0.75 -0.69 -0.38 -0.70 -0.48 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1164 0.0414 0.0281 0.0189 0.0209 0.0286 0.0323 23.80%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.43 0.38 1.51 0.95 1.10 0.80 2.56 -
P/RPS 0.33 0.37 1.25 0.62 0.85 0.50 1.46 -21.94%
P/EPS 5.12 5.59 -6.57 -5.81 -3.60 -3.82 1,224.28 -59.84%
EY 19.53 17.89 -15.23 -17.20 -27.76 -26.20 0.08 149.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 1.01 1.60 1.16 1.21 0.64 1.82 -21.98%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 23/08/05 26/08/04 21/08/03 29/08/02 27/08/01 30/10/00 -
Price 0.43 0.51 0.54 1.01 1.14 0.92 1.93 -
P/RPS 0.33 0.50 0.45 0.66 0.88 0.57 1.10 -18.17%
P/EPS 5.12 7.50 -2.35 -6.18 -3.73 -4.39 922.99 -57.90%
EY 19.53 13.33 -42.59 -16.18 -26.79 -22.78 0.11 136.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 1.35 0.57 1.23 1.25 0.74 1.37 -18.20%

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