[PJBUMI] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -26.03%
YoY- 18.59%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 20,584 17,536 17,380 30,843 33,980 34,290 29,404 -21.14%
PBT -11,757 -14,108 -15,584 -14,010 -6,921 -2,374 11,228 -
Tax 0 0 0 3,022 -1,797 -2,696 -5,060 -
NP -11,757 -14,108 -15,584 -10,988 -8,718 -5,070 6,168 -
-
NP to SH -11,757 -14,108 -15,584 -10,988 -8,718 -5,070 6,168 -
-
Tax Rate - - - - - - 45.07% -
Total Cost 32,341 31,644 32,964 41,831 42,698 39,360 23,236 24.63%
-
Net Worth 43,110 46,354 47,726 53,868 57,844 62,361 67,333 -25.69%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 43,110 46,354 47,726 53,868 57,844 62,361 67,333 -25.69%
NOSH 48,988 50,385 48,700 50,819 50,299 50,700 51,400 -3.15%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -57.12% -80.45% -89.67% -35.63% -25.66% -14.79% 20.98% -
ROE -27.27% -30.43% -32.65% -20.40% -15.07% -8.13% 9.16% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 42.02 34.80 35.69 60.69 67.55 67.63 57.21 -18.57%
EPS -24.00 -28.00 -32.00 -22.00 -17.33 -10.00 12.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.92 0.98 1.06 1.15 1.23 1.31 -23.27%
Adjusted Per Share Value based on latest NOSH - 51,662
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 25.20 21.47 21.28 37.77 41.61 41.99 36.00 -21.14%
EPS -14.40 -17.28 -19.08 -13.45 -10.68 -6.21 7.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5279 0.5676 0.5844 0.6596 0.7083 0.7636 0.8245 -25.69%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.28 0.33 0.32 0.28 0.23 0.35 0.44 -
P/RPS 0.67 0.95 0.90 0.46 0.34 0.52 0.77 -8.84%
P/EPS -1.17 -1.18 -1.00 -1.29 -1.33 -3.50 3.67 -
EY -85.71 -84.85 -100.00 -77.22 -75.36 -28.57 27.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.33 0.26 0.20 0.28 0.34 -3.95%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 28/05/07 27/02/07 30/11/06 24/08/06 30/05/06 -
Price 0.49 0.31 0.34 0.40 0.28 0.28 0.33 -
P/RPS 1.17 0.89 0.95 0.66 0.41 0.41 0.58 59.58%
P/EPS -2.04 -1.11 -1.06 -1.85 -1.62 -2.80 2.75 -
EY -48.98 -90.32 -94.12 -54.05 -61.90 -35.71 36.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.34 0.35 0.38 0.24 0.23 0.25 71.11%

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