[PERMAJU] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -378.44%
YoY- -1190.84%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 103,699 46,411 50,532 16,975 18,238 12,729 25,050 26.70%
PBT 1,392 -6,666 -422 -5,215 -404 -4,166 -2,686 -
Tax 273 546 -209 0 0 4,166 2,686 -31.67%
NP 1,665 -6,120 -631 -5,215 -404 0 0 -
-
NP to SH 1,665 -6,120 -631 -5,215 -404 -4,166 -1,207 -
-
Tax Rate -19.61% - - - - - - -
Total Cost 102,034 52,531 51,163 22,190 18,642 12,729 25,050 26.36%
-
Net Worth 211,999 94,646 219,381 30,588 40,405 47,796 60,687 23.16%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 211,999 94,646 219,381 30,588 40,405 47,796 60,687 23.16%
NOSH 211,999 217,678 219,381 44,995 44,835 44,989 45,037 29.44%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.61% -13.19% -1.25% -30.72% -2.22% 0.00% 0.00% -
ROE 0.79% -6.47% -0.29% -17.05% -1.00% -8.72% -1.99% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 48.91 21.32 23.03 37.73 40.68 28.29 55.62 -2.11%
EPS 0.80 -2.80 -0.30 -11.59 -0.90 -9.26 -2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.4348 1.00 0.6798 0.9012 1.0624 1.3475 -4.84%
Adjusted Per Share Value based on latest NOSH - 44,995
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.30 2.37 2.58 0.87 0.93 0.65 1.28 26.70%
EPS 0.09 -0.31 -0.03 -0.27 -0.02 -0.21 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1084 0.0484 0.1122 0.0156 0.0207 0.0244 0.031 23.18%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.52 0.38 0.44 1.30 1.00 0.96 1.20 -
P/RPS 1.06 1.78 1.91 3.45 2.46 3.39 2.16 -11.18%
P/EPS 66.21 -13.52 -152.98 -11.22 -110.98 -10.37 -44.78 -
EY 1.51 -7.40 -0.65 -8.92 -0.90 -9.65 -2.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.87 0.44 1.91 1.11 0.90 0.89 -8.56%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 23/02/07 24/02/06 29/03/05 25/02/04 28/02/03 28/02/02 27/02/01 -
Price 0.78 0.40 0.48 1.28 1.00 0.98 1.12 -
P/RPS 1.59 1.88 2.08 3.39 2.46 3.46 2.01 -3.82%
P/EPS 99.32 -14.23 -166.88 -11.04 -110.98 -10.58 -41.79 -
EY 1.01 -7.03 -0.60 -9.05 -0.90 -9.45 -2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.92 0.48 1.88 1.11 0.92 0.83 -1.02%

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