[PJBUMI] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 103.16%
YoY- 124.81%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 7,812 4,988 17,984 12,304 17,268 23,176 29,892 -20.02%
PBT -3,280 -3,604 1,624 1,516 -2,580 1,332 8,640 -
Tax 0 0 -1,452 -876 0 0 -1,052 -
NP -3,280 -3,604 172 640 -2,580 1,332 7,588 -
-
NP to SH -3,280 -3,604 172 640 -2,580 1,332 7,588 -
-
Tax Rate - - 89.41% 57.78% - 0.00% 12.18% -
Total Cost 11,092 8,592 17,812 11,664 19,848 21,844 22,304 -10.98%
-
Net Worth 15,500 19,021 10,999 7,999 27,500 28,826 27,028 -8.84%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 15,500 19,021 10,999 7,999 27,500 28,826 27,028 -8.84%
NOSH 50,000 50,055 50,000 50,000 50,000 49,701 50,052 -0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -41.99% -72.25% 0.96% 5.20% -14.94% 5.75% 25.38% -
ROE -21.16% -18.95% 1.56% 8.00% -9.38% 4.62% 28.07% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.62 9.96 35.97 24.61 34.54 46.63 59.72 -20.01%
EPS -6.56 -7.20 0.36 0.00 -5.16 2.68 15.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.38 0.22 0.16 0.55 0.58 0.54 -8.82%
Adjusted Per Share Value based on latest NOSH - 50,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.57 6.11 22.02 15.07 21.14 28.38 36.60 -20.01%
EPS -4.02 -4.41 0.21 0.78 -3.16 1.63 9.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1898 0.2329 0.1347 0.098 0.3367 0.353 0.331 -8.84%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.22 0.24 0.315 0.19 0.23 0.23 0.31 -
P/RPS 1.41 2.41 0.88 0.77 0.67 0.49 0.52 18.06%
P/EPS -3.35 -3.33 91.57 14.84 -4.46 8.58 2.04 -
EY -29.82 -30.00 1.09 6.74 -22.43 11.65 48.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 1.43 1.19 0.42 0.40 0.57 3.72%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 27/05/15 27/05/14 31/05/13 30/05/12 30/05/11 26/05/10 -
Price 0.24 0.37 0.305 0.235 0.25 0.20 0.32 -
P/RPS 1.54 3.71 0.85 0.95 0.72 0.43 0.54 19.06%
P/EPS -3.66 -5.14 88.66 18.36 -4.84 7.46 2.11 -
EY -27.33 -19.46 1.13 5.45 -20.64 13.40 47.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.97 1.39 1.47 0.45 0.34 0.59 4.53%

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