[PERMAJU] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 87.65%
YoY- 270.87%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 119,287 155,823 223,688 339,246 205,108 146,740 84,265 5.95%
PBT -1,100 -8,636 -42,881 17,707 4,314 -4,055 -9,982 -30.73%
Tax -432 -244 5,813 -1,040 180 -1,819 0 -
NP -1,532 -8,880 -37,068 16,667 4,494 -5,874 -9,982 -26.80%
-
NP to SH -1,532 -8,880 -37,068 16,667 4,494 -5,874 -9,982 -26.80%
-
Tax Rate - - - 5.87% -4.17% - - -
Total Cost 120,819 164,703 260,756 322,579 200,614 152,614 94,247 4.22%
-
Net Worth 173,824 177,043 190,947 211,999 94,646 219,381 30,588 33.55%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 173,824 177,043 190,947 211,999 94,646 219,381 30,588 33.55%
NOSH 193,999 195,153 202,682 211,999 217,678 219,381 44,995 27.54%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -1.28% -5.70% -16.57% 4.91% 2.19% -4.00% -11.85% -
ROE -0.88% -5.02% -19.41% 7.86% 4.75% -2.68% -32.63% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 61.49 79.85 110.36 160.02 94.23 66.89 187.27 -16.92%
EPS -0.79 -4.55 -18.29 7.86 2.06 -2.68 -22.18 -42.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.896 0.9072 0.9421 1.00 0.4348 1.00 0.6798 4.70%
Adjusted Per Share Value based on latest NOSH - 211,999
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 6.10 7.97 11.44 17.35 10.49 7.50 4.31 5.95%
EPS -0.08 -0.45 -1.90 0.85 0.23 -0.30 -0.51 -26.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0889 0.0905 0.0976 0.1084 0.0484 0.1122 0.0156 33.61%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.44 0.25 0.59 0.52 0.38 0.44 1.30 -
P/RPS 0.72 0.31 0.53 0.32 0.40 0.66 0.69 0.71%
P/EPS -55.72 -5.49 -3.23 6.61 18.41 -16.43 -5.86 45.50%
EY -1.79 -18.20 -31.00 15.12 5.43 -6.09 -17.06 -31.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.28 0.63 0.52 0.87 0.44 1.91 -20.27%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 20/02/09 29/02/08 23/02/07 24/02/06 29/03/05 25/02/04 -
Price 0.34 0.36 0.51 0.78 0.40 0.48 1.28 -
P/RPS 0.55 0.45 0.46 0.49 0.42 0.72 0.68 -3.47%
P/EPS -43.05 -7.91 -2.79 9.92 19.38 -17.93 -5.77 39.74%
EY -2.32 -12.64 -35.86 10.08 5.16 -5.58 -17.33 -28.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.54 0.78 0.92 0.48 1.88 -23.37%

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