[PJBUMI] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -40.72%
YoY- -83.38%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 4,924 4,988 16,712 16,810 17,362 17,984 20,098 -60.94%
PBT -3,650 -3,604 1,353 346 430 1,624 5,399 -
Tax 0 0 498 1,182 2,150 -1,452 -2,233 -
NP -3,650 -3,604 1,851 1,529 2,580 172 3,166 -
-
NP to SH -3,650 -3,604 1,851 1,529 2,580 172 3,166 -
-
Tax Rate - - -36.81% -341.62% -500.00% 89.41% 41.36% -
Total Cost 8,574 8,592 14,861 15,281 14,782 17,812 16,932 -36.54%
-
Net Worth 18,000 19,021 19,999 10,000 10,000 10,999 8,411 66.29%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 18,000 19,021 19,999 10,000 10,000 10,999 8,411 66.29%
NOSH 50,000 50,055 49,999 50,000 50,000 50,000 46,728 4.62%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -74.13% -72.25% 11.08% 9.10% 14.86% 0.96% 15.75% -
ROE -20.28% -18.95% 9.26% 15.29% 25.80% 1.56% 37.64% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.85 9.96 33.42 33.62 34.72 35.97 43.01 -62.66%
EPS -7.30 -7.20 3.70 3.05 5.16 0.36 6.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.38 0.40 0.20 0.20 0.22 0.18 58.94%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.03 6.11 20.46 20.58 21.26 22.02 24.61 -60.94%
EPS -4.47 -4.41 2.27 1.87 3.16 0.21 3.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2204 0.2329 0.2449 0.1224 0.1224 0.1347 0.103 66.28%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.31 0.24 0.265 0.32 0.325 0.315 0.20 -
P/RPS 3.15 2.41 0.79 0.95 0.94 0.88 0.47 256.71%
P/EPS -4.25 -3.33 7.16 10.46 6.30 91.57 2.95 -
EY -23.55 -30.00 13.97 9.56 15.88 1.09 33.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.63 0.66 1.60 1.62 1.43 1.11 -15.68%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 26/02/15 28/11/14 29/08/14 27/05/14 28/02/14 -
Price 0.26 0.37 0.22 0.31 0.35 0.305 0.30 -
P/RPS 2.64 3.71 0.66 0.92 1.01 0.85 0.70 142.88%
P/EPS -3.56 -5.14 5.94 10.14 6.78 88.66 4.43 -
EY -28.08 -19.46 16.83 9.87 14.74 1.13 22.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.97 0.55 1.55 1.75 1.39 1.67 -43.01%

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