[PERMAJU] YoY Quarter Result on 30-Sep-2002 [#3]

Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 101.75%
YoY- 101.49%
Quarter Report
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 49,948 60,985 33,084 25,500 16,212 24,965 17,901 -1.08%
PBT 3,239 2,751 -1,090 59 -3,950 -1,433 2,262 -0.38%
Tax 81 -1,287 0 0 3,950 1,433 0 -100.00%
NP 3,320 1,464 -1,090 59 0 0 2,262 -0.40%
-
NP to SH 3,320 1,464 -1,090 59 -3,950 -1,433 2,262 -0.40%
-
Tax Rate -2.50% 46.78% - 0.00% - - 0.00% -
Total Cost 46,628 59,521 34,174 25,441 16,212 24,965 15,639 -1.15%
-
Net Worth 92,677 212,886 35,825 41,313 51,957 61,929 47,707 -0.70%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 92,677 212,886 35,825 41,313 51,957 61,929 47,707 -0.70%
NOSH 216,993 209,142 45,041 45,384 44,988 45,062 38,145 -1.83%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 6.65% 2.40% -3.29% 0.23% 0.00% 0.00% 12.64% -
ROE 3.58% 0.69% -3.04% 0.14% -7.60% -2.31% 4.74% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 23.02 29.16 73.45 56.19 36.04 55.40 46.93 0.76%
EPS 1.53 0.70 -2.42 0.13 -8.78 -3.18 5.93 1.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4271 1.0179 0.7954 0.9103 1.1549 1.3743 1.2507 1.14%
Adjusted Per Share Value based on latest NOSH - 45,384
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 2.55 3.12 1.69 1.30 0.83 1.28 0.92 -1.07%
EPS 0.17 0.07 -0.06 0.00 -0.20 -0.07 0.12 -0.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.1089 0.0183 0.0211 0.0266 0.0317 0.0244 -0.70%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.43 0.55 1.00 1.06 0.71 1.82 0.00 -
P/RPS 1.87 1.89 1.36 1.89 1.97 3.29 0.00 -100.00%
P/EPS 28.10 78.57 -41.32 815.38 -8.09 -57.23 0.00 -100.00%
EY 3.56 1.27 -2.42 0.12 -12.37 -1.75 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.54 1.26 1.16 0.61 1.32 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 21/11/05 01/12/04 27/11/03 25/11/02 28/11/01 29/11/00 30/11/99 -
Price 0.38 0.47 1.11 1.17 0.84 1.73 0.00 -
P/RPS 1.65 1.61 1.51 2.08 2.33 3.12 0.00 -100.00%
P/EPS 24.84 67.14 -45.87 900.00 -9.57 -54.40 0.00 -100.00%
EY 4.03 1.49 -2.18 0.11 -10.45 -1.84 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.46 1.40 1.29 0.73 1.26 0.00 -100.00%

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