[PJBUMI] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 108.42%
YoY- 27.28%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 30,843 77,315 69,599 78,483 75,156 -19.94%
PBT -14,010 -15,454 5,615 14,778 14,068 -
Tax 3,022 1,957 -2,729 -3,451 -5,169 -
NP -10,988 -13,497 2,886 11,327 8,899 -
-
NP to SH -10,988 -13,497 2,886 11,327 8,899 -
-
Tax Rate - - 48.60% 23.35% 36.74% -
Total Cost 41,831 90,812 66,713 67,156 66,257 -10.85%
-
Net Worth 53,868 63,364 80,754 74,364 48,255 2.78%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 53,868 63,364 80,754 74,364 48,255 2.78%
NOSH 50,819 49,503 52,100 49,247 12,533 41.86%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -35.63% -17.46% 4.15% 14.43% 11.84% -
ROE -20.40% -21.30% 3.57% 15.23% 18.44% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 60.69 156.18 133.59 159.36 599.63 -43.57%
EPS -22.00 -27.00 6.00 23.00 71.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.28 1.55 1.51 3.85 -27.54%
Adjusted Per Share Value based on latest NOSH - 51,269
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 37.77 94.67 85.22 96.10 92.03 -19.94%
EPS -13.45 -16.53 3.53 13.87 10.90 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6596 0.7759 0.9888 0.9106 0.5909 2.78%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.28 0.38 1.37 2.65 0.00 -
P/RPS 0.46 0.24 1.03 1.66 0.00 -
P/EPS -1.29 -1.39 24.73 11.52 0.00 -
EY -77.22 -71.75 4.04 8.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.88 1.75 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/07 28/02/06 28/02/05 27/02/04 - -
Price 0.40 0.43 1.62 2.60 0.00 -
P/RPS 0.66 0.28 1.21 1.63 0.00 -
P/EPS -1.85 -1.58 29.25 11.30 0.00 -
EY -54.05 -63.41 3.42 8.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 1.05 1.72 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