[PERMAJU] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 45.52%
YoY- 302.44%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 95,231 198,033 235,547 158,697 96,208 67,290 54,561 9.71%
PBT -278 -22,780 16,315 10,980 -3,633 -4,767 -6,812 -41.29%
Tax -663 6,476 -1,313 -366 -1,610 0 0 -
NP -941 -16,304 15,002 10,614 -5,243 -4,767 -6,812 -28.07%
-
NP to SH -941 -16,304 15,002 10,614 -5,243 -4,767 -6,812 -28.07%
-
Tax Rate - - 8.05% 3.33% - - - -
Total Cost 96,172 214,337 220,545 148,083 101,451 72,057 61,373 7.76%
-
Net Worth 177,999 212,423 236,553 92,515 113,549 35,804 40,957 27.71%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 177,999 212,423 236,553 92,515 113,549 35,804 40,957 27.71%
NOSH 188,200 214,526 217,420 216,612 111,553 45,014 44,993 26.90%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -0.99% -8.23% 6.37% 6.69% -5.45% -7.08% -12.49% -
ROE -0.53% -7.68% 6.34% 11.47% -4.62% -13.31% -16.63% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 50.60 92.31 108.34 73.26 86.24 149.49 121.26 -13.54%
EPS -0.50 -7.60 6.90 4.90 -4.70 -10.59 -15.14 -43.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9458 0.9902 1.088 0.4271 1.0179 0.7954 0.9103 0.63%
Adjusted Per Share Value based on latest NOSH - 216,993
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 4.87 10.13 12.05 8.12 4.92 3.44 2.79 9.71%
EPS -0.05 -0.83 0.77 0.54 -0.27 -0.24 -0.35 -27.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.091 0.1087 0.121 0.0473 0.0581 0.0183 0.0209 27.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.48 0.62 0.46 0.43 0.55 1.00 1.06 -
P/RPS 0.95 0.67 0.42 0.59 0.64 0.67 0.87 1.47%
P/EPS -96.00 -8.16 6.67 8.78 -11.70 -9.44 -7.00 54.65%
EY -1.04 -12.26 15.00 11.40 -8.55 -10.59 -14.28 -35.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.63 0.42 1.01 0.54 1.26 1.16 -12.78%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 17/11/06 21/11/05 01/12/04 27/11/03 25/11/02 -
Price 0.28 0.62 0.48 0.38 0.47 1.11 1.17 -
P/RPS 0.55 0.67 0.44 0.52 0.54 0.74 0.96 -8.85%
P/EPS -56.00 -8.16 6.96 7.76 -10.00 -10.48 -7.73 39.06%
EY -1.79 -12.26 14.38 12.89 -10.00 -9.54 -12.94 -28.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.63 0.44 0.89 0.46 1.40 1.29 -21.56%

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