[PJDEV] QoQ Quarter Result on 30-Jun-2004 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 346.99%
YoY- 497.67%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 99,181 95,072 95,581 109,911 77,649 81,096 85,640 10.27%
PBT 9,970 9,459 7,101 13,136 2,708 6,253 6,926 27.46%
Tax -3,278 -3,119 -1,890 -4,956 -878 -1,766 -1,919 42.85%
NP 6,692 6,340 5,211 8,180 1,830 4,487 5,007 21.31%
-
NP to SH 6,692 6,340 5,211 8,180 1,830 4,487 5,007 21.31%
-
Tax Rate 32.88% 32.97% 26.62% 37.73% 32.42% 28.24% 27.71% -
Total Cost 92,489 88,732 90,370 101,731 75,819 76,609 80,633 9.56%
-
Net Worth 728,881 729,966 738,225 457,172 731,999 737,149 728,290 0.05%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 728,881 729,966 738,225 457,172 731,999 737,149 728,290 0.05%
NOSH 455,238 456,115 457,105 457,172 457,499 457,857 455,181 0.00%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.75% 6.67% 5.45% 7.44% 2.36% 5.53% 5.85% -
ROE 0.92% 0.87% 0.71% 1.79% 0.25% 0.61% 0.69% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 21.79 20.84 20.91 24.04 16.97 17.71 18.81 10.29%
EPS 1.47 1.39 1.14 1.79 0.40 0.98 1.10 21.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6011 1.6004 1.615 1.00 1.60 1.61 1.60 0.04%
Adjusted Per Share Value based on latest NOSH - 457,172
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 18.64 17.87 17.97 20.66 14.60 15.24 16.10 10.24%
EPS 1.26 1.19 0.98 1.54 0.34 0.84 0.94 21.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3701 1.3721 1.3876 0.8593 1.3759 1.3856 1.369 0.05%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.42 0.51 0.41 0.40 0.51 0.48 0.49 -
P/RPS 1.93 2.45 1.96 1.66 3.00 2.71 2.60 -18.00%
P/EPS 28.57 36.69 35.96 22.36 127.50 48.98 44.55 -25.61%
EY 3.50 2.73 2.78 4.47 0.78 2.04 2.24 34.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.25 0.40 0.32 0.30 0.31 -11.05%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 23/02/05 24/11/04 25/08/04 26/05/04 26/02/04 18/11/03 -
Price 0.39 0.47 0.50 0.39 0.41 0.54 0.47 -
P/RPS 1.79 2.25 2.39 1.62 2.42 3.05 2.50 -19.94%
P/EPS 26.53 33.81 43.86 21.80 102.50 55.10 42.73 -27.20%
EY 3.77 2.96 2.28 4.59 0.98 1.81 2.34 37.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.31 0.39 0.26 0.34 0.29 -11.84%

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