[PERMAJU] YoY TTM Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -6.0%
YoY- -103.79%
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 220,266 85,282 77,944 58,002 86,180 91,975 19.07%
PBT 10,070 -12,689 -4,022 -14,987 -8,833 5,581 12.52%
Tax -1,943 -323 0 0 8,833 1,126 -
NP 8,127 -13,012 -4,022 -14,987 0 6,707 3.91%
-
NP to SH 8,127 -13,012 -4,022 -14,987 -7,354 5,172 9.45%
-
Tax Rate 19.29% - - - - -20.18% -
Total Cost 212,139 98,294 81,966 72,989 86,180 85,268 19.98%
-
Net Worth 81,075 55,278 36,874 40,880 55,932 63,295 5.07%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - 2,539 -
Div Payout % - - - - - 49.10% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 81,075 55,278 36,874 40,880 55,932 63,295 5.07%
NOSH 215,055 58,681 44,990 44,973 45,008 45,014 36.69%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.69% -15.26% -5.16% -25.84% 0.00% 7.29% -
ROE 10.02% -23.54% -10.91% -36.66% -13.15% 8.17% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 102.42 145.33 173.24 128.97 191.47 204.32 -12.89%
EPS 3.78 -22.17 -8.94 -33.32 -16.34 11.49 -19.92%
DPS 0.00 0.00 0.00 0.00 0.00 5.64 -
NAPS 0.377 0.942 0.8196 0.909 1.2427 1.4061 -23.13%
Adjusted Per Share Value based on latest NOSH - 44,973
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 11.27 4.36 3.99 2.97 4.41 4.70 19.10%
EPS 0.42 -0.67 -0.21 -0.77 -0.38 0.26 10.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.13 -
NAPS 0.0415 0.0283 0.0189 0.0209 0.0286 0.0324 5.07%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.38 1.51 0.95 1.10 0.80 2.56 -
P/RPS 0.37 1.04 0.55 0.85 0.42 1.25 -21.59%
P/EPS 10.06 -6.81 -10.63 -3.30 -4.90 22.28 -14.69%
EY 9.94 -14.68 -9.41 -30.29 -20.42 4.49 17.21%
DY 0.00 0.00 0.00 0.00 0.00 2.20 -
P/NAPS 1.01 1.60 1.16 1.21 0.64 1.82 -11.10%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/05 26/08/04 21/08/03 29/08/02 27/08/01 30/10/00 -
Price 0.51 0.54 1.01 1.14 0.92 1.93 -
P/RPS 0.50 0.37 0.58 0.88 0.48 0.94 -11.85%
P/EPS 13.50 -2.44 -11.30 -3.42 -5.63 16.80 -4.27%
EY 7.41 -41.06 -8.85 -29.23 -17.76 5.95 4.48%
DY 0.00 0.00 0.00 0.00 0.00 2.92 -
P/NAPS 1.35 0.57 1.23 1.25 0.74 1.37 -0.29%

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