[PJDEV] QoQ Quarter Result on 30-Jun-2007 [#4]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 61.88%
YoY- 12.15%
Quarter Report
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 159,152 187,465 168,567 158,542 138,318 132,056 120,442 20.39%
PBT 13,134 67,306 19,239 20,665 13,350 10,927 8,057 38.46%
Tax -3,591 -6,208 -4,614 -4,183 -3,134 -1,587 -1,621 69.85%
NP 9,543 61,098 14,625 16,482 10,216 9,340 6,436 29.99%
-
NP to SH 9,288 60,990 14,270 16,473 10,176 9,305 6,423 27.84%
-
Tax Rate 27.34% 9.22% 23.98% 20.24% 23.48% 14.52% 20.12% -
Total Cost 149,609 126,367 153,942 142,060 128,102 122,716 114,006 19.84%
-
Net Worth 764,894 761,804 715,779 702,726 689,047 679,629 683,297 7.80%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 22,815 - - - -
Div Payout % - - - 138.50% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 764,894 761,804 715,779 702,726 689,047 679,629 683,297 7.80%
NOSH 455,294 456,170 455,910 456,315 456,322 456,127 455,531 -0.03%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.00% 32.59% 8.68% 10.40% 7.39% 7.07% 5.34% -
ROE 1.21% 8.01% 1.99% 2.34% 1.48% 1.37% 0.94% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 34.96 41.10 36.97 34.74 30.31 28.95 26.44 20.44%
EPS 2.04 13.37 3.13 3.61 2.23 2.04 1.41 27.89%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.68 1.67 1.57 1.54 1.51 1.49 1.50 7.84%
Adjusted Per Share Value based on latest NOSH - 456,315
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 29.92 35.24 31.69 29.80 26.00 24.82 22.64 20.40%
EPS 1.75 11.46 2.68 3.10 1.91 1.75 1.21 27.86%
DPS 0.00 0.00 0.00 4.29 0.00 0.00 0.00 -
NAPS 1.4378 1.432 1.3455 1.3209 1.2952 1.2775 1.2844 7.80%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.66 0.79 0.92 1.08 0.67 0.47 0.44 -
P/RPS 1.89 1.92 2.49 3.11 2.21 1.62 1.66 9.02%
P/EPS 32.35 5.91 29.39 29.92 30.04 23.04 31.21 2.41%
EY 3.09 16.92 3.40 3.34 3.33 4.34 3.20 -2.30%
DY 0.00 0.00 0.00 4.63 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.59 0.70 0.44 0.32 0.29 21.81%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 27/02/08 22/11/07 28/08/07 23/05/07 27/02/07 22/11/06 -
Price 0.71 0.68 0.83 0.93 0.77 0.63 0.49 -
P/RPS 2.03 1.65 2.24 2.68 2.54 2.18 1.85 6.37%
P/EPS 34.80 5.09 26.52 25.76 34.53 30.88 34.75 0.09%
EY 2.87 19.66 3.77 3.88 2.90 3.24 2.88 -0.23%
DY 0.00 0.00 0.00 5.38 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.53 0.60 0.51 0.42 0.33 17.42%

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