[PJBUMI] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 16.66%
YoY- -34.85%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 15,038 13,076 16,036 20,584 17,536 17,380 30,843 -38.07%
PBT -6,354 -7,596 -17,056 -11,757 -14,108 -15,584 -14,010 -40.99%
Tax 0 0 -1,058 0 0 0 3,022 -
NP -6,354 -7,596 -18,114 -11,757 -14,108 -15,584 -10,988 -30.61%
-
NP to SH -6,354 -7,596 -18,114 -11,757 -14,108 -15,584 -10,988 -30.61%
-
Tax Rate - - - - - - - -
Total Cost 21,392 20,672 34,150 32,341 31,644 32,964 41,831 -36.07%
-
Net Worth 26,475 25,161 28,144 43,110 46,354 47,726 53,868 -37.74%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 26,475 25,161 28,144 43,110 46,354 47,726 53,868 -37.74%
NOSH 52,950 47,475 49,376 48,988 50,385 48,700 50,819 2.77%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -42.25% -58.09% -112.96% -57.12% -80.45% -89.67% -35.63% -
ROE -24.00% -30.19% -64.36% -27.27% -30.43% -32.65% -20.40% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 28.40 27.54 32.48 42.02 34.80 35.69 60.69 -39.75%
EPS -12.00 -16.00 -36.23 -24.00 -28.00 -32.00 -22.00 -33.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.53 0.57 0.88 0.92 0.98 1.06 -39.43%
Adjusted Per Share Value based on latest NOSH - 44,100
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.41 16.01 19.64 25.20 21.47 21.28 37.77 -38.09%
EPS -7.78 -9.30 -22.18 -14.40 -17.28 -19.08 -13.45 -30.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3242 0.3081 0.3446 0.5279 0.5676 0.5844 0.6596 -37.74%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.45 0.38 0.48 0.28 0.33 0.32 0.28 -
P/RPS 1.58 1.38 1.48 0.67 0.95 0.90 0.46 127.82%
P/EPS -3.75 -2.38 -1.31 -1.17 -1.18 -1.00 -1.29 103.81%
EY -26.67 -42.11 -76.43 -85.71 -84.85 -100.00 -77.22 -50.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.72 0.84 0.32 0.36 0.33 0.26 129.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 29/05/08 29/02/08 30/11/07 30/08/07 28/05/07 27/02/07 -
Price 0.44 0.50 0.50 0.49 0.31 0.34 0.40 -
P/RPS 1.55 1.82 1.54 1.17 0.89 0.95 0.66 76.77%
P/EPS -3.67 -3.13 -1.36 -2.04 -1.11 -1.06 -1.85 57.94%
EY -27.27 -32.00 -73.37 -48.98 -90.32 -94.12 -54.05 -36.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.94 0.88 0.56 0.34 0.35 0.38 75.12%

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