[PJBUMI] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -169.5%
YoY- -4676.74%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 69,599 64,600 62,492 42,604 78,483 60,894 62,512 7.38%
PBT 5,615 5,505 820 -7,680 14,778 7,348 8,432 -23.64%
Tax -2,729 -1,093 -364 -192 -3,451 -1,913 -2,360 10.12%
NP 2,886 4,412 456 -7,872 11,327 5,434 6,072 -38.95%
-
NP to SH 2,886 4,412 456 -7,872 11,327 5,434 6,072 -38.95%
-
Tax Rate 48.60% 19.85% 44.39% - 23.35% 26.03% 27.99% -
Total Cost 66,713 60,188 62,036 50,476 67,156 55,460 56,440 11.73%
-
Net Worth 80,754 7,468,885 69,311 72,324 74,364 6,980,149 57,684 25.01%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 80,754 7,468,885 69,311 72,324 74,364 6,980,149 57,684 25.01%
NOSH 52,100 4,727,142 45,600 49,200 49,247 5,094,999 43,371 12.94%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.15% 6.83% 0.73% -18.48% 14.43% 8.92% 9.71% -
ROE 3.57% 0.06% 0.66% -10.88% 15.23% 0.08% 10.53% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 133.59 1.37 137.04 86.59 159.36 1.20 144.13 -4.91%
EPS 6.00 0.09 1.00 -16.00 23.00 0.11 14.00 -43.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.58 1.52 1.47 1.51 1.37 1.33 10.69%
Adjusted Per Share Value based on latest NOSH - 49,200
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 85.22 79.10 76.52 52.17 96.10 74.56 76.55 7.37%
EPS 3.53 5.40 0.56 -9.64 13.87 6.65 7.44 -39.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9888 91.4558 0.8487 0.8856 0.9106 85.4712 0.7063 25.01%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 1.37 1.31 1.43 2.66 2.65 2.63 0.00 -
P/RPS 1.03 95.86 1.04 3.07 1.66 220.05 0.00 -
P/EPS 24.73 1,403.57 143.00 -16.63 11.52 2,465.63 0.00 -
EY 4.04 0.07 0.70 -6.02 8.68 0.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 0.94 1.81 1.75 1.92 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 27/08/04 28/05/04 27/02/04 28/11/03 11/08/03 -
Price 1.62 1.24 1.47 1.88 2.60 2.90 0.00 -
P/RPS 1.21 90.74 1.07 2.17 1.63 242.64 0.00 -
P/EPS 29.25 1,328.57 147.00 -11.75 11.30 2,718.75 0.00 -
EY 3.42 0.08 0.68 -8.51 8.85 0.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.78 0.97 1.28 1.72 2.12 0.00 -

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