[PJBUMI] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 288.48%
YoY- 207.74%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 26,601 25,257 22,742 16,996 17,420 17,377 15,038 46.11%
PBT 2,216 5,077 6,154 8,184 -3,816 -5,602 -6,354 -
Tax -1,135 -1,162 -1,744 0 -526 0 0 -
NP 1,081 3,914 4,410 8,184 -4,342 -5,602 -6,354 -
-
NP to SH 1,081 3,914 4,410 8,184 -4,342 -5,602 -6,354 -
-
Tax Rate 51.22% 22.89% 28.34% 0.00% - - - -
Total Cost 25,520 21,342 18,332 8,812 21,762 22,979 21,392 12.44%
-
Net Worth 25,045 27,009 25,999 26,597 24,010 25,211 26,475 -3.62%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 25,045 27,009 25,999 26,597 24,010 25,211 26,475 -3.62%
NOSH 50,091 50,017 50,000 51,150 50,022 52,524 52,950 -3.62%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.06% 15.50% 19.39% 48.15% -24.93% -32.24% -42.25% -
ROE 4.32% 14.49% 16.96% 30.77% -18.08% -22.22% -24.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 53.11 50.50 45.48 33.23 34.82 33.08 28.40 51.61%
EPS 2.16 7.83 8.82 16.00 -8.68 -10.67 -12.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.54 0.52 0.52 0.48 0.48 0.50 0.00%
Adjusted Per Share Value based on latest NOSH - 51,150
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 32.57 30.93 27.85 20.81 21.33 21.28 18.41 46.12%
EPS 1.32 4.79 5.40 10.02 -5.32 -6.86 -7.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3067 0.3307 0.3184 0.3257 0.294 0.3087 0.3242 -3.62%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.36 0.37 0.29 0.37 0.40 0.42 0.45 -
P/RPS 0.68 0.73 0.64 1.11 1.15 1.27 1.58 -42.90%
P/EPS 16.68 4.73 3.29 2.31 -4.61 -3.94 -3.75 -
EY 5.99 21.15 30.41 43.24 -21.70 -25.40 -26.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.56 0.71 0.83 0.88 0.90 -13.78%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 17/11/09 20/08/09 28/05/09 27/02/09 28/11/08 21/08/08 -
Price 0.35 0.34 0.34 0.25 0.37 0.35 0.44 -
P/RPS 0.66 0.67 0.75 0.75 1.06 1.06 1.55 -43.31%
P/EPS 16.22 4.34 3.85 1.56 -4.26 -3.28 -3.67 -
EY 6.17 23.02 25.94 64.00 -23.46 -30.48 -27.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.65 0.48 0.77 0.73 0.88 -14.11%

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