[PJBUMI] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -10.5%
YoY- -37.28%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 62,492 42,604 78,483 60,894 62,512 60,528 75,156 -11.58%
PBT 820 -7,680 14,778 7,348 8,432 796 14,068 -84.99%
Tax -364 -192 -3,451 -1,913 -2,360 -624 -5,169 -82.97%
NP 456 -7,872 11,327 5,434 6,072 172 8,899 -86.22%
-
NP to SH 456 -7,872 11,327 5,434 6,072 172 8,899 -86.22%
-
Tax Rate 44.39% - 23.35% 26.03% 27.99% 78.39% 36.74% -
Total Cost 62,036 50,476 67,156 55,460 56,440 60,356 66,257 -4.29%
-
Net Worth 69,311 72,324 74,364 6,980,149 57,684 0 48,255 27.33%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 69,311 72,324 74,364 6,980,149 57,684 0 48,255 27.33%
NOSH 45,600 49,200 49,247 5,094,999 43,371 12,533 12,533 136.74%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.73% -18.48% 14.43% 8.92% 9.71% 0.28% 11.84% -
ROE 0.66% -10.88% 15.23% 0.08% 10.53% 0.00% 18.44% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 137.04 86.59 159.36 1.20 144.13 482.92 599.63 -62.65%
EPS 1.00 -16.00 23.00 0.11 14.00 0.00 71.00 -94.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.47 1.51 1.37 1.33 0.00 3.85 -46.21%
Adjusted Per Share Value based on latest NOSH - 5,020,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 76.52 52.17 96.10 74.56 76.55 74.12 92.03 -11.58%
EPS 0.56 -9.64 13.87 6.65 7.44 0.21 10.90 -86.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8487 0.8856 0.9106 85.4712 0.7063 0.00 0.5909 27.32%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 - - - -
Price 1.43 2.66 2.65 2.63 0.00 0.00 0.00 -
P/RPS 1.04 3.07 1.66 220.05 0.00 0.00 0.00 -
P/EPS 143.00 -16.63 11.52 2,465.63 0.00 0.00 0.00 -
EY 0.70 -6.02 8.68 0.04 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.81 1.75 1.92 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 28/11/03 11/08/03 - - -
Price 1.47 1.88 2.60 2.90 0.00 0.00 0.00 -
P/RPS 1.07 2.17 1.63 242.64 0.00 0.00 0.00 -
P/EPS 147.00 -11.75 11.30 2,718.75 0.00 0.00 0.00 -
EY 0.68 -8.51 8.85 0.04 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.28 1.72 2.12 0.00 0.00 0.00 -

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