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

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 26.75%
YoY- -11.21%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 209,229 113,183 85,528 67,290 77,427 99,039 16.12%
PBT 10,558 -8,848 -5,171 -10,978 -11,350 1,886 41.09%
Tax -575 -1,610 0 0 7,400 2,559 -
NP 9,983 -10,458 -5,171 -10,978 -3,950 4,445 17.55%
-
NP to SH 9,983 -10,458 -5,171 -10,978 -9,871 1,477 46.51%
-
Tax Rate 5.45% - - - - -135.68% -
Total Cost 199,246 123,641 90,699 78,268 81,377 94,594 16.05%
-
Net Worth 92,677 212,886 35,825 41,313 51,957 61,929 8.39%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - 2,539 -
Div Payout % - - - - - 171.94% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 92,677 212,886 35,825 41,313 51,957 61,929 8.39%
NOSH 216,993 209,142 45,041 45,384 44,988 45,062 36.91%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.77% -9.24% -6.05% -16.31% -5.10% 4.49% -
ROE 10.77% -4.91% -14.43% -26.57% -19.00% 2.38% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 96.42 54.12 189.89 148.27 172.10 219.78 -15.18%
EPS 4.60 -5.00 -11.48 -24.19 -21.94 3.28 6.99%
DPS 0.00 0.00 0.00 0.00 0.00 5.64 -
NAPS 0.4271 1.0179 0.7954 0.9103 1.1549 1.3743 -20.83%
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 CAGR
RPS 10.70 5.79 4.37 3.44 3.96 5.07 16.10%
EPS 0.51 -0.53 -0.26 -0.56 -0.50 0.08 44.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.13 -
NAPS 0.0474 0.1089 0.0183 0.0211 0.0266 0.0317 8.37%
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 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 -
P/RPS 0.45 1.02 0.53 0.71 0.41 0.83 -11.51%
P/EPS 9.35 -11.00 -8.71 -4.38 -3.24 55.53 -29.96%
EY 10.70 -9.09 -11.48 -22.82 -30.90 1.80 42.80%
DY 0.00 0.00 0.00 0.00 0.00 3.10 -
P/NAPS 1.01 0.54 1.26 1.16 0.61 1.32 -5.21%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/05 01/12/04 27/11/03 25/11/02 28/11/01 29/11/00 -
Price 0.38 0.47 1.11 1.17 0.84 1.73 -
P/RPS 0.39 0.87 0.58 0.79 0.49 0.79 -13.15%
P/EPS 8.26 -9.40 -9.67 -4.84 -3.83 52.78 -30.97%
EY 12.11 -10.64 -10.34 -20.67 -26.12 1.89 44.95%
DY 0.00 0.00 0.00 0.00 0.00 3.26 -
P/NAPS 0.89 0.46 1.40 1.29 0.73 1.26 -6.71%

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