[PJBUMI] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 6.34%
YoY- 932.32%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 21,609 23,086 27,250 29,248 30,266 31,945 29,916 -19.47%
PBT -1,437 -459 1,762 3,261 3,066 4,893 1,097 -
Tax -306 -306 161 10 10 -253 -716 -43.23%
NP -1,743 -765 1,923 3,271 3,076 4,640 381 -
-
NP to SH -1,743 -765 1,923 3,271 3,076 4,640 381 -
-
Tax Rate - - -9.14% -0.31% -0.33% 5.17% 65.27% -
Total Cost 23,352 23,851 25,327 25,977 27,190 27,305 29,535 -14.48%
-
Net Worth 27,500 27,712 0 28,056 28,826 29,022 27,500 0.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 27,500 27,712 0 28,056 28,826 29,022 27,500 0.00%
NOSH 50,000 49,487 50,645 50,101 49,701 50,038 50,000 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -8.07% -3.31% 7.06% 11.18% 10.16% 14.52% 1.27% -
ROE -6.34% -2.76% 0.00% 11.66% 10.67% 15.99% 1.39% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 43.22 46.65 53.81 58.38 60.90 63.84 59.83 -19.47%
EPS -3.49 -1.55 3.80 6.53 6.19 9.27 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.56 0.00 0.56 0.58 0.58 0.55 0.00%
Adjusted Per Share Value based on latest NOSH - 50,101
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 26.35 28.15 33.23 35.67 36.91 38.96 36.48 -19.48%
EPS -2.13 -0.93 2.35 3.99 3.75 5.66 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3354 0.338 0.00 0.3422 0.3515 0.3539 0.3354 0.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.23 0.21 0.19 0.18 0.23 0.21 0.23 -
P/RPS 0.53 0.45 0.35 0.31 0.38 0.33 0.38 24.80%
P/EPS -6.60 -13.58 5.00 2.76 3.72 2.26 30.18 -
EY -15.16 -7.36 19.98 36.27 26.91 44.16 3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.00 0.32 0.40 0.36 0.42 0.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 23/11/11 19/08/11 30/05/11 28/02/11 23/11/10 -
Price 0.25 0.22 0.20 0.20 0.20 0.21 0.22 -
P/RPS 0.58 0.47 0.37 0.34 0.33 0.33 0.37 34.90%
P/EPS -7.17 -14.23 5.27 3.06 3.23 2.26 28.87 -
EY -13.94 -7.03 18.99 32.64 30.94 44.16 3.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.00 0.36 0.34 0.36 0.40 8.16%

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