[PJBUMI] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -12.78%
YoY- -74.52%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 66,161 38,204 8,997 69,599 48,450 31,246 10,651 237.54%
PBT -2,493 -1,797 -2,347 5,615 4,129 410 -1,920 18.99%
Tax -689 -567 -167 -2,729 -820 -182 -48 489.67%
NP -3,182 -2,364 -2,514 2,886 3,309 228 -1,968 37.71%
-
NP to SH -3,182 -2,364 -2,514 2,886 3,309 228 -1,968 37.71%
-
Tax Rate - - - 48.60% 19.86% 44.39% - -
Total Cost 69,343 40,568 11,511 66,713 45,141 31,018 12,619 211.07%
-
Net Worth 75,837 68,556 72,906 80,754 7,468,885 69,311 72,324 3.20%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 75,837 68,556 72,906 80,754 7,468,885 69,311 72,324 3.20%
NOSH 53,033 47,280 50,280 52,100 4,727,142 45,600 49,200 5.12%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -4.81% -6.19% -27.94% 4.15% 6.83% 0.73% -18.48% -
ROE -4.20% -3.45% -3.45% 3.57% 0.04% 0.33% -2.72% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 124.75 80.80 17.89 133.59 1.02 68.52 21.65 221.06%
EPS -6.00 -5.00 -5.00 6.00 0.07 0.50 -4.00 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.45 1.45 1.55 1.58 1.52 1.47 -1.82%
Adjusted Per Share Value based on latest NOSH - 45,749
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 81.01 46.78 11.02 85.22 59.33 38.26 13.04 237.56%
EPS -3.90 -2.89 -3.08 3.53 4.05 0.28 -2.41 37.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9286 0.8395 0.8927 0.9888 91.4558 0.8487 0.8856 3.20%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.54 0.77 1.39 1.37 1.31 1.43 2.66 -
P/RPS 0.43 0.95 7.77 1.03 127.81 2.09 12.29 -89.28%
P/EPS -9.00 -15.40 -27.80 24.73 1,871.43 286.00 -66.50 -73.60%
EY -11.11 -6.49 -3.60 4.04 0.05 0.35 -1.50 279.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.53 0.96 0.88 0.83 0.94 1.81 -64.64%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 29/08/05 31/05/05 28/02/05 29/11/04 27/08/04 28/05/04 -
Price 0.45 0.62 0.96 1.62 1.24 1.47 1.88 -
P/RPS 0.36 0.77 5.36 1.21 120.98 2.15 8.68 -87.99%
P/EPS -7.50 -12.40 -19.20 29.25 1,771.43 294.00 -47.00 -70.54%
EY -13.33 -8.06 -5.21 3.42 0.06 0.34 -2.13 239.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.66 1.05 0.78 0.97 1.28 -61.11%

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