[PJBUMI] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -10.5%
YoY- -37.28%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 33,980 88,214 64,600 60,894 81,406 -19.60%
PBT -6,921 -3,324 5,505 7,348 17,949 -
Tax -1,797 -918 -1,093 -1,913 -9,284 -33.65%
NP -8,718 -4,242 4,412 5,434 8,665 -
-
NP to SH -8,718 -4,242 4,412 5,434 8,665 -
-
Tax Rate - - 19.85% 26.03% 51.72% -
Total Cost 42,698 92,457 60,188 55,460 72,741 -12.46%
-
Net Worth 57,844 75,837 7,468,885 6,980,149 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 57,844 75,837 7,468,885 6,980,149 0 -
NOSH 50,299 53,033 4,727,142 5,094,999 1,249,807 -55.18%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -25.66% -4.81% 6.83% 8.92% 10.64% -
ROE -15.07% -5.59% 0.06% 0.08% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 67.55 166.34 1.37 1.20 6.51 79.40%
EPS -17.33 -8.00 0.09 0.11 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.43 1.58 1.37 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,020,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 41.61 108.02 79.10 74.56 99.68 -19.60%
EPS -10.68 -5.20 5.40 6.65 10.61 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7083 0.9286 91.4558 85.4712 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.23 0.54 1.31 2.63 0.00 -
P/RPS 0.34 0.32 95.86 220.05 0.00 -
P/EPS -1.33 -6.75 1,403.57 2,465.63 0.00 -
EY -75.36 -14.81 0.07 0.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.38 0.83 1.92 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/11/06 25/11/05 29/11/04 28/11/03 - -
Price 0.28 0.45 1.24 2.90 0.00 -
P/RPS 0.41 0.27 90.74 242.64 0.00 -
P/EPS -1.62 -5.63 1,328.57 2,718.75 0.00 -
EY -61.90 -17.78 0.08 0.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.78 2.12 0.00 -

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