[PJBUMI] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 867.54%
YoY- -18.82%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 76,408 35,988 69,599 64,600 62,492 42,604 78,483 -1.77%
PBT -3,594 -9,388 5,615 5,505 820 -7,680 14,778 -
Tax -1,134 -668 -2,729 -1,093 -364 -192 -3,451 -52.41%
NP -4,728 -10,056 2,886 4,412 456 -7,872 11,327 -
-
NP to SH -4,728 -10,056 2,886 4,412 456 -7,872 11,327 -
-
Tax Rate - - 48.60% 19.85% 44.39% - 23.35% -
Total Cost 81,136 46,044 66,713 60,188 62,036 50,476 67,156 13.44%
-
Net Worth 68,556 72,906 80,754 7,468,885 69,311 72,324 74,364 -5.28%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 68,556 72,906 80,754 7,468,885 69,311 72,324 74,364 -5.28%
NOSH 47,280 50,280 52,100 4,727,142 45,600 49,200 49,247 -2.68%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -6.19% -27.94% 4.15% 6.83% 0.73% -18.48% 14.43% -
ROE -6.90% -13.79% 3.57% 0.06% 0.66% -10.88% 15.23% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 161.61 71.58 133.59 1.37 137.04 86.59 159.36 0.93%
EPS -10.00 -20.00 6.00 0.09 1.00 -16.00 23.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.45 1.55 1.58 1.52 1.47 1.51 -2.66%
Adjusted Per Share Value based on latest NOSH - 5,135,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 93.56 44.07 85.22 79.10 76.52 52.17 96.10 -1.77%
EPS -5.79 -12.31 3.53 5.40 0.56 -9.64 13.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8395 0.8927 0.9888 91.4558 0.8487 0.8856 0.9106 -5.28%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.77 1.39 1.37 1.31 1.43 2.66 2.65 -
P/RPS 0.48 1.94 1.03 95.86 1.04 3.07 1.66 -56.30%
P/EPS -7.70 -6.95 24.73 1,403.57 143.00 -16.63 11.52 -
EY -12.99 -14.39 4.04 0.07 0.70 -6.02 8.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.96 0.88 0.83 0.94 1.81 1.75 -54.93%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 31/05/05 28/02/05 29/11/04 27/08/04 28/05/04 27/02/04 -
Price 0.62 0.96 1.62 1.24 1.47 1.88 2.60 -
P/RPS 0.38 1.34 1.21 90.74 1.07 2.17 1.63 -62.15%
P/EPS -6.20 -4.80 29.25 1,328.57 147.00 -11.75 11.30 -
EY -16.13 -20.83 3.42 0.08 0.68 -8.51 8.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.66 1.05 0.78 0.97 1.28 1.72 -60.34%

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