[PJBUMI] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 1561.43%
YoY- 207.74%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 7,585 7,572 7,123 4,249 4,387 5,513 4,250 46.97%
PBT -1,568 731 1,031 2,046 386 -1,024 -1,278 14.56%
Tax -271 0 -872 0 -526 0 0 -
NP -1,839 731 159 2,046 -140 -1,024 -1,278 27.37%
-
NP to SH -1,839 731 159 2,046 -140 -1,024 -1,278 27.37%
-
Tax Rate - 0.00% 84.58% 0.00% 136.27% - - -
Total Cost 9,424 6,841 6,964 2,203 4,527 6,537 5,528 42.56%
-
Net Worth 24,986 27,036 25,837 26,597 24,111 24,575 21,300 11.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 24,986 27,036 25,837 26,597 24,111 24,575 21,300 11.19%
NOSH 49,972 50,068 49,687 51,150 50,232 51,200 42,600 11.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -24.25% 9.65% 2.23% 48.15% -3.19% -18.57% -30.07% -
ROE -7.36% 2.70% 0.62% 7.69% -0.58% -4.17% -6.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.18 15.12 14.34 8.31 8.73 10.77 9.98 32.15%
EPS -3.68 1.46 0.32 4.00 -0.28 -2.00 -3.00 14.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.54 0.52 0.52 0.48 0.48 0.50 0.00%
Adjusted Per Share Value based on latest NOSH - 51,150
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.25 9.23 8.69 5.18 5.35 6.72 5.18 47.03%
EPS -2.24 0.89 0.19 2.50 -0.17 -1.25 -1.56 27.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3047 0.3297 0.3151 0.3244 0.294 0.2997 0.2598 11.18%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.36 0.37 0.29 0.37 0.40 0.42 0.45 -
P/RPS 2.37 2.45 2.02 4.45 4.58 3.90 4.51 -34.80%
P/EPS -9.78 25.34 90.63 9.25 -143.52 -21.00 -15.00 -24.75%
EY -10.22 3.95 1.10 10.81 -0.70 -4.76 -6.67 32.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.56 0.71 0.83 0.88 0.90 -13.78%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 17/11/09 20/08/09 28/05/09 27/02/09 28/11/08 21/08/08 -
Price 0.35 0.34 0.34 0.25 0.37 0.35 0.44 -
P/RPS 2.31 2.25 2.37 3.01 4.24 3.25 4.41 -34.94%
P/EPS -9.51 23.29 106.25 6.25 -132.76 -17.50 -14.67 -25.03%
EY -10.51 4.29 0.94 16.00 -0.75 -5.71 -6.82 33.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.65 0.48 0.77 0.73 0.88 -14.11%

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