[PJBUMI] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -237.25%
YoY- -293.69%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 17,313 16,312 17,720 17,268 23,087 23,516 23,842 -19.13%
PBT -19,457 24,108 -46 -2,580 -459 -621 -1,308 499.91%
Tax -790 -48,216 0 0 -306 -41 0 -
NP -20,247 -24,108 -46 -2,580 -765 -662 -1,308 515.97%
-
NP to SH -20,247 -24,108 -46 -2,580 -765 -662 -1,290 521.66%
-
Tax Rate - 200.00% - - - - - -
Total Cost 37,560 40,420 17,766 19,848 23,852 24,178 25,150 30.49%
-
Net Worth 7,999 1,004,499 28,000 27,500 28,066 28,615 27,572 -56.01%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 7,999 1,004,499 28,000 27,500 28,066 28,615 27,572 -56.01%
NOSH 50,000 2,511,249 50,000 50,000 50,118 50,201 49,236 1.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -116.95% -147.79% -0.26% -14.94% -3.31% -2.82% -5.49% -
ROE -253.09% -2.40% -0.16% -9.38% -2.73% -2.32% -4.68% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 34.63 0.65 35.44 34.54 46.06 46.84 48.42 -19.94%
EPS -40.00 -0.96 -0.10 -5.16 -0.02 -1.32 -2.62 510.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.40 0.56 0.55 0.56 0.57 0.56 -56.45%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.20 19.97 21.70 21.14 28.27 28.80 29.19 -19.12%
EPS -24.79 -29.52 -0.06 -3.16 -0.94 -0.81 -1.58 521.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 12.30 0.3429 0.3367 0.3437 0.3504 0.3376 -55.99%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.31 0.16 0.20 0.23 0.21 0.19 0.18 -
P/RPS 0.90 24.63 0.56 0.67 0.46 0.41 0.37 80.38%
P/EPS -0.77 -16.67 -217.39 -4.46 -13.76 -14.39 -6.87 -76.59%
EY -130.63 -6.00 -0.46 -22.43 -7.27 -6.95 -14.56 328.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 0.40 0.36 0.42 0.38 0.33 0.32 230.67%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 30/05/12 29/02/12 23/11/11 19/08/11 -
Price 0.20 0.16 0.17 0.25 0.22 0.20 0.20 -
P/RPS 0.58 24.63 0.48 0.72 0.48 0.43 0.41 25.88%
P/EPS -0.49 -16.67 -184.78 -4.84 -14.41 -15.15 -7.63 -83.82%
EY -202.47 -6.00 -0.54 -20.64 -6.94 -6.60 -13.10 515.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.40 0.30 0.45 0.39 0.35 0.36 128.43%

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