[PJBUMI] QoQ TTM Result on 31-Mar-2012 [#1]

Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -127.84%
YoY- -156.66%
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 17,314 17,685 20,026 21,609 23,086 27,250 29,248 -29.38%
PBT -19,453 -18,070 173 -1,437 -459 1,762 3,261 -
Tax -790 -275 -306 -306 -306 161 10 -
NP -20,243 -18,345 -133 -1,743 -765 1,923 3,271 -
-
NP to SH -20,243 -18,345 -133 -1,743 -765 1,923 3,271 -
-
Tax Rate - - 176.88% - - -9.14% -0.31% -
Total Cost 37,557 36,030 20,159 23,352 23,851 25,327 25,977 27.71%
-
Net Worth 7,999 1,003,055 28,000 27,500 27,712 0 28,056 -56.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 7,999 1,003,055 28,000 27,500 27,712 0 28,056 -56.51%
NOSH 50,000 50,000 50,000 50,000 49,487 50,645 50,101 -0.13%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -116.92% -103.73% -0.66% -8.07% -3.31% 7.06% 11.18% -
ROE -253.04% -1.83% -0.48% -6.34% -2.76% 0.00% 11.66% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 34.63 0.71 40.05 43.22 46.65 53.81 58.38 -29.29%
EPS -40.49 -0.73 -0.27 -3.49 -1.55 3.80 6.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.40 0.56 0.55 0.56 0.00 0.56 -56.45%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.11 21.57 24.42 26.35 28.15 33.23 35.67 -29.39%
EPS -24.69 -22.37 -0.16 -2.13 -0.93 2.35 3.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0976 12.2324 0.3415 0.3354 0.338 0.00 0.3422 -56.50%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.31 0.16 0.20 0.23 0.21 0.19 0.18 -
P/RPS 0.90 22.69 0.50 0.53 0.45 0.35 0.31 102.85%
P/EPS -0.77 -21.87 -75.19 -6.60 -13.58 5.00 2.76 -
EY -130.60 -4.57 -1.33 -15.16 -7.36 19.98 36.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 0.40 0.36 0.42 0.38 0.00 0.32 230.67%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 30/05/12 29/02/12 23/11/11 19/08/11 -
Price 0.20 0.16 0.17 0.25 0.22 0.20 0.20 -
P/RPS 0.58 22.69 0.42 0.58 0.47 0.37 0.34 42.53%
P/EPS -0.49 -21.87 -63.91 -7.17 -14.23 5.27 3.06 -
EY -202.43 -4.57 -1.56 -13.94 -7.03 18.99 32.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.40 0.30 0.45 0.39 0.00 0.36 128.43%

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