[PJBUMI] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -65.59%
YoY- 115.64%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 16,810 17,362 17,984 20,098 19,582 13,486 12,304 23.10%
PBT 346 430 1,624 5,399 10,385 12,360 1,516 -62.61%
Tax 1,182 2,150 -1,452 -2,233 -1,185 -580 -876 -
NP 1,529 2,580 172 3,166 9,200 11,780 640 78.61%
-
NP to SH 1,529 2,580 172 3,166 9,200 11,780 640 78.61%
-
Tax Rate -341.62% -500.00% 89.41% 41.36% 11.41% 4.69% 57.78% -
Total Cost 15,281 14,782 17,812 16,932 10,382 1,706 11,664 19.71%
-
Net Worth 10,000 10,000 10,999 8,411 14,499 13,500 7,999 16.03%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 10,000 10,000 10,999 8,411 14,499 13,500 7,999 16.03%
NOSH 50,000 50,000 50,000 46,728 50,000 50,000 50,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.10% 14.86% 0.96% 15.75% 46.98% 87.35% 5.20% -
ROE 15.29% 25.80% 1.56% 37.64% 63.45% 87.26% 8.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 33.62 34.72 35.97 43.01 39.17 26.97 24.61 23.09%
EPS 3.05 5.16 0.36 6.33 18.67 23.56 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.22 0.18 0.29 0.27 0.16 16.02%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 20.50 21.17 21.93 24.51 23.88 16.45 15.00 23.12%
EPS 1.87 3.15 0.21 3.86 11.22 14.37 0.78 79.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.122 0.122 0.1341 0.1026 0.1768 0.1646 0.0976 16.02%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.32 0.325 0.315 0.20 0.25 0.345 0.19 -
P/RPS 0.95 0.94 0.88 0.47 0.64 1.28 0.77 15.01%
P/EPS 10.46 6.30 91.57 2.95 1.36 1.46 14.84 -20.78%
EY 9.56 15.88 1.09 33.88 73.60 68.29 6.74 26.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.62 1.43 1.11 0.86 1.28 1.19 21.79%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 27/05/14 28/02/14 28/11/13 30/08/13 31/05/13 -
Price 0.31 0.35 0.305 0.30 0.23 0.22 0.235 -
P/RPS 0.92 1.01 0.85 0.70 0.59 0.82 0.95 -2.11%
P/EPS 10.14 6.78 88.66 4.43 1.25 0.93 18.36 -32.66%
EY 9.87 14.74 1.13 22.58 80.00 107.09 5.45 48.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.75 1.39 1.67 0.79 0.81 1.47 3.59%

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