[PJBUMI] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -270.7%
YoY- -111.07%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 3,374 4,544 4,317 5,450 5,715 6,127 5,794 -30.19%
PBT -18,055 623 -645 7 188 -987 333 -
Tax 0 0 0 -275 -31 0 0 -
NP -18,055 623 -645 -268 157 -987 333 -
-
NP to SH -18,055 623 -645 -268 157 -987 333 -
-
Tax Rate - 0.00% - 3,928.57% 16.49% - 0.00% -
Total Cost 21,429 3,921 4,962 5,718 5,558 7,114 5,461 148.16%
-
Net Worth 20,000 28,000 27,500 27,712 28,867 28,056 28,826 -21.57%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 20,000 28,000 27,500 27,712 28,867 28,056 28,826 -21.57%
NOSH 50,000 50,000 50,000 49,487 50,645 50,101 49,701 0.39%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -535.12% 13.71% -14.94% -4.92% 2.75% -16.11% 5.75% -
ROE -90.28% 2.23% -2.35% -0.97% 0.54% -3.52% 1.16% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.75 9.09 8.63 11.01 11.28 12.23 11.66 -30.47%
EPS -0.72 1.25 -1.29 -0.01 0.31 -1.97 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.56 0.55 0.56 0.57 0.56 0.58 -21.88%
Adjusted Per Share Value based on latest NOSH - 49,487
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.13 5.56 5.29 6.67 7.00 7.50 7.09 -30.18%
EPS -22.11 0.76 -0.79 -0.33 0.19 -1.21 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2449 0.3429 0.3367 0.3393 0.3535 0.3436 0.353 -21.57%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.16 0.20 0.23 0.21 0.19 0.18 0.23 -
P/RPS 2.37 2.20 2.66 1.91 1.68 1.47 1.97 13.07%
P/EPS -0.44 16.05 -17.83 -38.78 61.29 -9.14 34.33 -
EY -225.69 6.23 -5.61 -2.58 1.63 -10.94 2.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.42 0.38 0.33 0.32 0.40 0.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 30/05/12 29/02/12 23/11/11 19/08/11 30/05/11 -
Price 0.16 0.17 0.25 0.22 0.20 0.20 0.20 -
P/RPS 2.37 1.87 2.90 2.00 1.77 1.64 1.72 23.75%
P/EPS -0.44 13.64 -19.38 -40.62 64.52 -10.15 29.85 -
EY -225.69 7.33 -5.16 -2.46 1.55 -9.85 3.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.30 0.45 0.39 0.35 0.36 0.34 11.41%

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