[PJBUMI] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 111.42%
YoY- 161.34%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 30,843 25,485 17,145 7,351 77,315 66,161 38,204 -13.26%
PBT -14,010 -5,191 -1,187 2,807 -15,454 -2,493 -1,797 291.71%
Tax 3,022 -1,348 -1,348 -1,265 1,957 -689 -567 -
NP -10,988 -6,539 -2,535 1,542 -13,497 -3,182 -2,364 177.73%
-
NP to SH -10,988 -6,539 -2,535 1,542 -13,497 -3,182 -2,364 177.73%
-
Tax Rate - - - 45.07% - - - -
Total Cost 41,831 32,024 19,680 5,809 90,812 69,343 40,568 2.05%
-
Net Worth 53,868 57,844 62,361 67,333 63,364 75,837 68,556 -14.81%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 53,868 57,844 62,361 67,333 63,364 75,837 68,556 -14.81%
NOSH 50,819 50,300 50,700 51,400 49,503 53,033 47,280 4.91%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -35.63% -25.66% -14.79% 20.98% -17.46% -4.81% -6.19% -
ROE -20.40% -11.30% -4.07% 2.29% -21.30% -4.20% -3.45% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 60.69 50.67 33.82 14.30 156.18 124.75 80.80 -17.32%
EPS -22.00 -13.00 -5.00 3.00 -27.00 -6.00 -5.00 167.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.15 1.23 1.31 1.28 1.43 1.45 -18.80%
Adjusted Per Share Value based on latest NOSH - 51,400
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 37.77 31.21 20.99 9.00 94.67 81.01 46.78 -13.25%
EPS -13.45 -8.01 -3.10 1.89 -16.53 -3.90 -2.89 177.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6596 0.7083 0.7636 0.8245 0.7759 0.9286 0.8395 -14.81%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.28 0.23 0.35 0.44 0.38 0.54 0.77 -
P/RPS 0.46 0.45 1.03 3.08 0.24 0.43 0.95 -38.25%
P/EPS -1.29 -1.77 -7.00 14.67 -1.39 -9.00 -15.40 -80.76%
EY -77.22 -56.52 -14.29 6.82 -71.75 -11.11 -6.49 418.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.20 0.28 0.34 0.30 0.38 0.53 -37.71%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 24/08/06 30/05/06 28/02/06 25/11/05 29/08/05 -
Price 0.40 0.28 0.28 0.33 0.43 0.45 0.62 -
P/RPS 0.66 0.55 0.83 2.31 0.28 0.36 0.77 -9.74%
P/EPS -1.85 -2.15 -5.60 11.00 -1.58 -7.50 -12.40 -71.77%
EY -54.05 -46.43 -17.86 9.09 -63.41 -13.33 -8.06 254.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.24 0.23 0.25 0.34 0.31 0.43 -7.88%

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