[PERMAJU] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 43.83%
YoY- 41.15%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 223,688 339,246 205,108 146,740 84,265 72,799 65,106 22.82%
PBT -42,881 17,707 4,314 -4,055 -9,982 -7,216 -12,830 22.26%
Tax 5,813 -1,040 180 -1,819 0 0 4,714 3.55%
NP -37,068 16,667 4,494 -5,874 -9,982 -7,216 -8,116 28.79%
-
NP to SH -37,068 16,667 4,494 -5,874 -9,982 -7,216 -12,830 19.33%
-
Tax Rate - 5.87% -4.17% - - - - -
Total Cost 260,756 322,579 200,614 152,614 94,247 80,015 73,222 23.56%
-
Net Worth 190,947 211,999 94,646 219,381 30,588 40,405 47,796 25.95%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 190,947 211,999 94,646 219,381 30,588 40,405 47,796 25.95%
NOSH 202,682 211,999 217,678 219,381 44,995 44,835 44,989 28.49%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -16.57% 4.91% 2.19% -4.00% -11.85% -9.91% -12.47% -
ROE -19.41% 7.86% 4.75% -2.68% -32.63% -17.86% -26.84% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 110.36 160.02 94.23 66.89 187.27 162.37 144.71 -4.41%
EPS -18.29 7.86 2.06 -2.68 -22.18 -16.09 -28.52 -7.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9421 1.00 0.4348 1.00 0.6798 0.9012 1.0624 -1.98%
Adjusted Per Share Value based on latest NOSH - 219,381
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 11.44 17.35 10.49 7.50 4.31 3.72 3.33 22.82%
EPS -1.90 0.85 0.23 -0.30 -0.51 -0.37 -0.66 19.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0976 0.1084 0.0484 0.1122 0.0156 0.0207 0.0244 25.97%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.59 0.52 0.38 0.44 1.30 1.00 0.96 -
P/RPS 0.53 0.32 0.40 0.66 0.69 0.62 0.66 -3.58%
P/EPS -3.23 6.61 18.41 -16.43 -5.86 -6.21 -3.37 -0.70%
EY -31.00 15.12 5.43 -6.09 -17.06 -16.09 -29.71 0.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.52 0.87 0.44 1.91 1.11 0.90 -5.76%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 23/02/07 24/02/06 29/03/05 25/02/04 28/02/03 28/02/02 -
Price 0.51 0.78 0.40 0.48 1.28 1.00 0.98 -
P/RPS 0.46 0.49 0.42 0.72 0.68 0.62 0.68 -6.30%
P/EPS -2.79 9.92 19.38 -17.93 -5.77 -6.21 -3.44 -3.42%
EY -35.86 10.08 5.16 -5.58 -17.33 -16.09 -29.10 3.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.78 0.92 0.48 1.88 1.11 0.92 -8.49%

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