[PJBUMI] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -324.17%
YoY- -567.67%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 25,485 17,145 7,351 77,315 66,161 38,204 8,997 100.07%
PBT -5,191 -1,187 2,807 -15,454 -2,493 -1,797 -2,347 69.67%
Tax -1,348 -1,348 -1,265 1,957 -689 -567 -167 301.88%
NP -6,539 -2,535 1,542 -13,497 -3,182 -2,364 -2,514 89.02%
-
NP to SH -6,539 -2,535 1,542 -13,497 -3,182 -2,364 -2,514 89.02%
-
Tax Rate - - 45.07% - - - - -
Total Cost 32,024 19,680 5,809 90,812 69,343 40,568 11,511 97.68%
-
Net Worth 57,844 62,361 67,333 63,364 75,837 68,556 72,906 -14.28%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 57,844 62,361 67,333 63,364 75,837 68,556 72,906 -14.28%
NOSH 50,300 50,700 51,400 49,503 53,033 47,280 50,280 0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -25.66% -14.79% 20.98% -17.46% -4.81% -6.19% -27.94% -
ROE -11.30% -4.07% 2.29% -21.30% -4.20% -3.45% -3.45% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 50.67 33.82 14.30 156.18 124.75 80.80 17.89 100.05%
EPS -13.00 -5.00 3.00 -27.00 -6.00 -5.00 -5.00 88.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.23 1.31 1.28 1.43 1.45 1.45 -14.30%
Adjusted Per Share Value based on latest NOSH - 50,994
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 31.21 20.99 9.00 94.67 81.01 46.78 11.02 100.04%
EPS -8.01 -3.10 1.89 -16.53 -3.90 -2.89 -3.08 89.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7083 0.7636 0.8245 0.7759 0.9286 0.8395 0.8927 -14.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.23 0.35 0.44 0.38 0.54 0.77 1.39 -
P/RPS 0.45 1.03 3.08 0.24 0.43 0.95 7.77 -85.00%
P/EPS -1.77 -7.00 14.67 -1.39 -9.00 -15.40 -27.80 -84.02%
EY -56.52 -14.29 6.82 -71.75 -11.11 -6.49 -3.60 525.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.28 0.34 0.30 0.38 0.53 0.96 -64.82%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 24/08/06 30/05/06 28/02/06 25/11/05 29/08/05 31/05/05 -
Price 0.28 0.28 0.33 0.43 0.45 0.62 0.96 -
P/RPS 0.55 0.83 2.31 0.28 0.36 0.77 5.36 -78.05%
P/EPS -2.15 -5.60 11.00 -1.58 -7.50 -12.40 -19.20 -76.73%
EY -46.43 -17.86 9.09 -63.41 -13.33 -8.06 -5.21 329.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.25 0.34 0.31 0.43 0.66 -49.02%

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