[PERMAJU] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 42.96%
YoY- -11.03%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 160,316 120,886 301,732 281,958 209,229 113,183 85,528 11.02%
PBT -9,158 -20,379 -21,388 9,649 10,558 -8,848 -5,171 9.98%
Tax 46 -1,326 6,749 -767 -575 -1,610 0 -
NP -9,112 -21,705 -14,639 8,882 9,983 -10,458 -5,171 9.89%
-
NP to SH -9,112 -21,705 -14,639 8,882 9,983 -10,458 -5,171 9.89%
-
Tax Rate - - - 7.95% 5.45% - - -
Total Cost 169,428 142,591 316,371 273,076 199,246 123,641 90,699 10.96%
-
Net Worth 195,647 178,567 207,094 232,715 92,677 212,886 35,825 32.66%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 195,647 178,567 207,094 232,715 92,677 212,886 35,825 32.66%
NOSH 216,999 188,800 209,144 213,892 216,993 209,142 45,041 29.92%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -5.68% -17.95% -4.85% 3.15% 4.77% -9.24% -6.05% -
ROE -4.66% -12.16% -7.07% 3.82% 10.77% -4.91% -14.43% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 73.88 64.03 144.27 131.82 96.42 54.12 189.89 -14.54%
EPS -4.20 -11.50 -7.00 4.15 4.60 -5.00 -11.48 -15.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9016 0.9458 0.9902 1.088 0.4271 1.0179 0.7954 2.10%
Adjusted Per Share Value based on latest NOSH - 213,892
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 8.20 6.18 15.43 14.42 10.70 5.79 4.37 11.04%
EPS -0.47 -1.11 -0.75 0.45 0.51 -0.53 -0.26 10.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1001 0.0913 0.1059 0.119 0.0474 0.1089 0.0183 32.70%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.40 0.48 0.62 0.46 0.43 0.55 1.00 -
P/RPS 0.54 0.75 0.43 0.35 0.45 1.02 0.53 0.31%
P/EPS -9.53 -4.18 -8.86 11.08 9.35 -11.00 -8.71 1.50%
EY -10.50 -23.95 -11.29 9.03 10.70 -9.09 -11.48 -1.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.63 0.42 1.01 0.54 1.26 -16.07%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 28/11/08 30/11/07 17/11/06 21/11/05 01/12/04 27/11/03 -
Price 0.41 0.28 0.62 0.48 0.38 0.47 1.11 -
P/RPS 0.55 0.44 0.43 0.36 0.39 0.87 0.58 -0.88%
P/EPS -9.76 -2.44 -8.86 11.56 8.26 -9.40 -9.67 0.15%
EY -10.24 -41.06 -11.29 8.65 12.11 -10.64 -10.34 -0.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.30 0.63 0.44 0.89 0.46 1.40 -17.22%

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