[PJBUMI] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 1351.32%
YoY- -18.82%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 15,438 25,485 66,161 48,450 45,671 61,055 -24.03%
PBT -8,818 -5,191 -2,493 4,129 5,511 13,462 -
Tax 0 -1,348 -689 -820 -1,435 -6,963 -
NP -8,818 -6,539 -3,182 3,309 4,076 6,499 -
-
NP to SH -8,818 -6,539 -3,182 3,309 4,076 6,499 -
-
Tax Rate - - - 19.86% 26.04% 51.72% -
Total Cost 24,256 32,024 69,343 45,141 41,595 54,556 -14.95%
-
Net Worth 43,110 57,844 75,837 7,468,885 6,980,150 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 43,110 57,844 75,837 7,468,885 6,980,150 0 -
NOSH 48,988 50,300 53,033 4,727,142 5,095,000 1,249,807 -47.66%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -57.12% -25.66% -4.81% 6.83% 8.92% 10.64% -
ROE -20.45% -11.30% -4.20% 0.04% 0.06% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 31.51 50.67 124.75 1.02 0.90 4.89 45.12%
EPS -18.00 -13.00 -6.00 0.07 0.08 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 1.15 1.43 1.58 1.37 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,135,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 18.90 31.21 81.01 59.33 55.92 74.76 -24.03%
EPS -10.80 -8.01 -3.90 4.05 4.99 7.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5279 0.7083 0.9286 91.4558 85.4712 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.28 0.23 0.54 1.31 2.63 0.00 -
P/RPS 0.89 0.45 0.43 127.81 293.40 0.00 -
P/EPS -1.56 -1.77 -9.00 1,871.43 3,287.50 0.00 -
EY -64.29 -56.52 -11.11 0.05 0.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.20 0.38 0.83 1.92 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/11/07 30/11/06 25/11/05 29/11/04 28/11/03 - -
Price 0.49 0.28 0.45 1.24 2.90 0.00 -
P/RPS 1.55 0.55 0.36 120.98 323.52 0.00 -
P/EPS -2.72 -2.15 -7.50 1,771.43 3,625.00 0.00 -
EY -36.73 -46.43 -13.33 0.06 0.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 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