[PERMAJU] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 37.41%
YoY- -6.87%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 86,144 77,562 57,465 21,533 15,740 18,649 16,502 31.69%
PBT 2,017 3,745 3,297 -2,259 -2,416 -3,373 -2,525 -
Tax -1,203 -264 574 -323 0 3,373 2,525 -
NP 814 3,481 3,871 -2,582 -2,416 0 0 -
-
NP to SH 814 3,481 3,871 -2,582 -2,416 -3,373 -2,525 -
-
Tax Rate 59.64% 7.05% -17.41% - - - - -
Total Cost 85,330 74,081 53,594 24,115 18,156 18,649 16,502 31.48%
-
Net Worth 224,073 230,681 81,075 55,278 36,874 40,880 55,932 26.01%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 224,073 230,681 81,075 55,278 36,874 40,880 55,932 26.01%
NOSH 203,499 217,562 215,055 58,681 44,990 44,973 45,008 28.57%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.94% 4.49% 6.74% -11.99% -15.35% 0.00% 0.00% -
ROE 0.36% 1.51% 4.77% -4.67% -6.55% -8.25% -4.51% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 42.33 35.65 26.72 36.69 34.99 41.47 36.66 2.42%
EPS 0.40 1.60 1.80 -4.40 -5.37 -7.50 -5.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1011 1.0603 0.377 0.942 0.8196 0.909 1.2427 -1.99%
Adjusted Per Share Value based on latest NOSH - 58,681
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 4.40 3.97 2.94 1.10 0.80 0.95 0.84 31.76%
EPS 0.04 0.18 0.20 -0.13 -0.12 -0.17 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1146 0.118 0.0415 0.0283 0.0189 0.0209 0.0286 26.01%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.70 0.43 0.38 1.51 0.95 1.10 0.80 -
P/RPS 1.65 1.21 1.42 4.12 2.72 2.65 2.18 -4.53%
P/EPS 175.00 26.88 21.11 -34.32 -17.69 -14.67 -14.26 -
EY 0.57 3.72 4.74 -2.91 -5.65 -6.82 -7.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.41 1.01 1.60 1.16 1.21 0.64 0.00%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 25/08/06 23/08/05 26/08/04 21/08/03 29/08/02 27/08/01 -
Price 0.56 0.43 0.51 0.54 1.01 1.14 0.92 -
P/RPS 1.32 1.21 1.91 1.47 2.89 2.75 2.51 -10.15%
P/EPS 140.00 26.88 28.33 -12.27 -18.81 -15.20 -16.40 -
EY 0.71 3.72 3.53 -8.15 -5.32 -6.58 -6.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.41 1.35 0.57 1.23 1.25 0.74 -6.01%

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