[PJBUMI] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1740.63%
YoY- 25708.7%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 17,984 20,098 19,582 13,486 12,304 17,313 16,312 6.72%
PBT 1,624 5,399 10,385 12,360 1,516 -19,457 24,108 -83.47%
Tax -1,452 -2,233 -1,185 -580 -876 -790 -48,216 -90.34%
NP 172 3,166 9,200 11,780 640 -20,247 -24,108 -
-
NP to SH 172 3,166 9,200 11,780 640 -20,247 -24,108 -
-
Tax Rate 89.41% 41.36% 11.41% 4.69% 57.78% - 200.00% -
Total Cost 17,812 16,932 10,382 1,706 11,664 37,560 40,420 -42.12%
-
Net Worth 10,999 8,411 14,499 13,500 7,999 7,999 1,004,499 -95.08%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 10,999 8,411 14,499 13,500 7,999 7,999 1,004,499 -95.08%
NOSH 50,000 46,728 50,000 50,000 50,000 50,000 2,511,249 -92.67%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.96% 15.75% 46.98% 87.35% 5.20% -116.95% -147.79% -
ROE 1.56% 37.64% 63.45% 87.26% 8.00% -253.09% -2.40% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 35.97 43.01 39.17 26.97 24.61 34.63 0.65 1355.72%
EPS 0.36 6.33 18.67 23.56 0.00 -40.00 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.18 0.29 0.27 0.16 0.16 0.40 -32.89%
Adjusted Per Share Value based on latest NOSH - 50,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 21.93 24.51 23.88 16.45 15.00 21.11 19.89 6.73%
EPS 0.21 3.86 11.22 14.37 0.78 -24.69 -29.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1341 0.1026 0.1768 0.1646 0.0976 0.0976 12.25 -95.08%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.315 0.20 0.25 0.345 0.19 0.31 0.16 -
P/RPS 0.88 0.47 0.64 1.28 0.77 0.90 24.63 -89.17%
P/EPS 91.57 2.95 1.36 1.46 14.84 -0.77 -16.67 -
EY 1.09 33.88 73.60 68.29 6.74 -130.63 -6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.11 0.86 1.28 1.19 1.94 0.40 133.98%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.305 0.30 0.23 0.22 0.235 0.20 0.16 -
P/RPS 0.85 0.70 0.59 0.82 0.95 0.58 24.63 -89.42%
P/EPS 88.66 4.43 1.25 0.93 18.36 -0.49 -16.67 -
EY 1.13 22.58 80.00 107.09 5.45 -202.47 -6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.67 0.79 0.81 1.47 1.25 0.40 129.59%

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