[PJBUMI] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 98.22%
YoY- 96.43%
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 12,304 17,313 16,312 17,720 17,268 23,087 23,516 -35.04%
PBT 1,516 -19,457 24,108 -46 -2,580 -459 -621 -
Tax -876 -790 -48,216 0 0 -306 -41 668.54%
NP 640 -20,247 -24,108 -46 -2,580 -765 -662 -
-
NP to SH 640 -20,247 -24,108 -46 -2,580 -765 -662 -
-
Tax Rate 57.78% - 200.00% - - - - -
Total Cost 11,664 37,560 40,420 17,766 19,848 23,852 24,178 -38.46%
-
Net Worth 7,999 7,999 1,004,499 28,000 27,500 28,066 28,615 -57.21%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 7,999 7,999 1,004,499 28,000 27,500 28,066 28,615 -57.21%
NOSH 50,000 50,000 2,511,249 50,000 50,000 50,118 50,201 -0.26%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.20% -116.95% -147.79% -0.26% -14.94% -3.31% -2.82% -
ROE 8.00% -253.09% -2.40% -0.16% -9.38% -2.73% -2.32% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 24.61 34.63 0.65 35.44 34.54 46.06 46.84 -34.86%
EPS 0.00 -40.00 -0.96 -0.10 -5.16 -0.02 -1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.40 0.56 0.55 0.56 0.57 -57.09%
Adjusted Per Share Value based on latest NOSH - 50,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.00 21.11 19.89 21.61 21.06 28.15 28.68 -35.05%
EPS 0.78 -24.69 -29.40 -0.06 -3.15 -0.93 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0976 0.0976 12.25 0.3415 0.3354 0.3423 0.349 -57.20%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.19 0.31 0.16 0.20 0.23 0.21 0.19 -
P/RPS 0.77 0.90 24.63 0.56 0.67 0.46 0.41 52.16%
P/EPS 14.84 -0.77 -16.67 -217.39 -4.46 -13.76 -14.39 -
EY 6.74 -130.63 -6.00 -0.46 -22.43 -7.27 -6.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.94 0.40 0.36 0.42 0.38 0.33 134.97%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 30/05/12 29/02/12 23/11/11 -
Price 0.235 0.20 0.16 0.17 0.25 0.22 0.20 -
P/RPS 0.95 0.58 24.63 0.48 0.72 0.48 0.43 69.54%
P/EPS 18.36 -0.49 -16.67 -184.78 -4.84 -14.41 -15.15 -
EY 5.45 -202.47 -6.00 -0.54 -20.64 -6.94 -6.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.25 0.40 0.30 0.45 0.39 0.35 160.08%

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