[PJBUMI] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 0.87%
YoY- -20.29%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 17,964 19,121 19,293 20,369 25,177 26,847 32,219 -32.18%
PBT -8,221 -8,961 -10,840 -12,837 -12,521 -14,761 -15,598 -34.67%
Tax 0 0 0 0 -429 -429 -512 -
NP -8,221 -8,961 -10,840 -12,837 -12,950 -15,190 -16,110 -36.06%
-
NP to SH -8,221 -8,961 -10,840 -12,837 -12,950 -15,190 -16,110 -36.06%
-
Tax Rate - - - - - - - -
Total Cost 26,185 28,082 30,133 33,206 38,127 42,037 48,329 -33.46%
-
Net Worth 24,575 21,300 25,161 40,200 38,807 48,422 47,726 -35.67%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 24,575 21,300 25,161 40,200 38,807 48,422 47,726 -35.67%
NOSH 51,200 42,600 47,475 50,250 44,100 52,633 48,700 3.38%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -45.76% -46.86% -56.19% -63.02% -51.44% -56.58% -50.00% -
ROE -33.45% -42.07% -43.08% -31.93% -33.37% -31.37% -33.76% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 35.09 44.88 40.64 40.54 57.09 51.01 66.16 -34.40%
EPS -16.06 -21.04 -22.83 -25.55 -29.37 -28.86 -33.08 -38.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.50 0.53 0.80 0.88 0.92 0.98 -37.78%
Adjusted Per Share Value based on latest NOSH - 50,250
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 22.00 23.41 23.62 24.94 30.83 32.87 39.45 -32.17%
EPS -10.07 -10.97 -13.27 -15.72 -15.86 -18.60 -19.73 -36.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3009 0.2608 0.3081 0.4922 0.4752 0.5929 0.5844 -35.68%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.42 0.45 0.38 0.48 0.28 0.33 0.32 -
P/RPS 1.20 1.00 0.94 1.18 0.49 0.65 0.48 83.89%
P/EPS -2.62 -2.14 -1.66 -1.88 -0.95 -1.14 -0.97 93.59%
EY -38.23 -46.74 -60.09 -53.22 -104.88 -87.45 -103.38 -48.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 0.72 0.60 0.32 0.36 0.33 91.95%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 21/08/08 29/05/08 29/02/08 30/11/07 30/08/07 28/05/07 -
Price 0.35 0.44 0.50 0.50 0.49 0.31 0.34 -
P/RPS 1.00 0.98 1.23 1.23 0.86 0.61 0.51 56.46%
P/EPS -2.18 -2.09 -2.19 -1.96 -1.67 -1.07 -1.03 64.62%
EY -45.88 -47.81 -45.67 -51.09 -59.93 -93.10 -97.29 -39.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.88 0.94 0.63 0.56 0.34 0.35 63.02%

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