[PERMAJU] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 82.52%
YoY- 63.95%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 61,715 51,284 13,690 18,466 10,412 19,663 21,396 19.30%
PBT 6,384 4,444 -4,125 -1,261 -3,498 -2,189 1,582 26.16%
Tax -852 -1,021 0 0 3,498 2,189 0 -
NP 5,532 3,423 -4,125 -1,261 0 0 1,582 23.18%
-
NP to SH 5,532 3,423 -4,125 -1,261 -3,498 -2,189 1,582 23.18%
-
Tax Rate 13.35% 22.97% - - - - 0.00% -
Total Cost 56,183 47,861 17,815 19,727 10,412 19,663 19,814 18.96%
-
Net Worth 222,173 67,561 26,441 39,329 44,298 58,499 44,953 30.49%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 222,173 67,561 26,441 39,329 44,298 58,499 44,953 30.49%
NOSH 212,769 213,937 44,983 45,035 45,019 45,041 44,953 29.56%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.96% 6.67% -30.13% -6.83% 0.00% 0.00% 7.39% -
ROE 2.49% 5.07% -15.60% -3.21% -7.90% -3.74% 3.52% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 29.01 23.97 30.43 41.00 23.13 43.66 47.60 -7.91%
EPS 2.60 1.60 -9.17 -2.80 -7.77 -4.86 3.52 -4.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0442 0.3158 0.5878 0.8733 0.984 1.2988 1.00 0.72%
Adjusted Per Share Value based on latest NOSH - 45,035
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 3.16 2.62 0.70 0.94 0.53 1.01 1.09 19.40%
EPS 0.28 0.18 -0.21 -0.06 -0.18 -0.11 0.08 23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1136 0.0345 0.0135 0.0201 0.0227 0.0299 0.023 30.48%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.39 0.46 1.06 0.81 1.09 0.94 3.00 -
P/RPS 1.34 1.92 3.48 1.98 4.71 2.15 6.30 -22.72%
P/EPS 15.00 28.75 -11.56 -28.93 -14.03 -19.34 85.25 -25.13%
EY 6.67 3.48 -8.65 -3.46 -7.13 -5.17 1.17 33.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 1.46 1.80 0.93 1.11 0.72 3.00 -29.43%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 24/05/05 28/05/04 29/05/03 24/05/02 24/05/01 14/07/00 -
Price 0.40 0.37 1.17 0.92 1.04 0.88 2.58 -
P/RPS 1.38 1.54 3.84 2.24 4.50 2.02 5.42 -20.37%
P/EPS 15.38 23.13 -12.76 -32.86 -13.38 -18.11 73.31 -22.90%
EY 6.50 4.32 -7.84 -3.04 -7.47 -5.52 1.36 29.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 1.17 1.99 1.05 1.06 0.68 2.58 -27.31%

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