[PJBUMI] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -157.95%
YoY- -105.5%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 18,943 13,033 15,438 25,485 66,161 48,450 45,671 -13.63%
PBT 3,808 -4,202 -8,818 -5,191 -2,493 4,129 5,511 -5.96%
Tax -872 0 0 -1,348 -689 -820 -1,435 -7.95%
NP 2,936 -4,202 -8,818 -6,539 -3,182 3,309 4,076 -5.31%
-
NP to SH 2,936 -4,202 -8,818 -6,539 -3,182 3,309 4,076 -5.31%
-
Tax Rate 22.90% - - - - 19.86% 26.04% -
Total Cost 16,007 17,235 24,256 32,024 69,343 45,141 41,595 -14.70%
-
Net Worth 27,009 25,211 43,110 57,844 75,837 7,468,885 6,980,150 -60.34%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 27,009 25,211 43,110 57,844 75,837 7,468,885 6,980,150 -60.34%
NOSH 50,017 52,525 48,988 50,300 53,033 4,727,142 5,095,000 -53.69%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 15.50% -32.24% -57.12% -25.66% -4.81% 6.83% 8.92% -
ROE 10.87% -16.67% -20.45% -11.30% -4.20% 0.04% 0.06% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 37.87 24.81 31.51 50.67 124.75 1.02 0.90 86.39%
EPS 5.87 -8.00 -18.00 -13.00 -6.00 0.07 0.08 104.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.48 0.88 1.15 1.43 1.58 1.37 -14.36%
Adjusted Per Share Value based on latest NOSH - 50,050
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 23.20 15.96 18.90 31.21 81.01 59.33 55.92 -13.62%
EPS 3.60 -5.15 -10.80 -8.01 -3.90 4.05 4.99 -5.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3307 0.3087 0.5279 0.7083 0.9286 91.4558 85.4712 -60.34%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.37 0.42 0.28 0.23 0.54 1.31 2.63 -
P/RPS 0.98 1.69 0.89 0.45 0.43 127.81 293.40 -61.30%
P/EPS 6.30 -5.25 -1.56 -1.77 -9.00 1,871.43 3,287.50 -64.72%
EY 15.86 -19.05 -64.29 -56.52 -11.11 0.05 0.03 184.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.88 0.32 0.20 0.38 0.83 1.92 -15.66%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 17/11/09 28/11/08 30/11/07 30/11/06 25/11/05 29/11/04 28/11/03 -
Price 0.34 0.35 0.49 0.28 0.45 1.24 2.90 -
P/RPS 0.90 1.41 1.55 0.55 0.36 120.98 323.52 -62.46%
P/EPS 5.79 -4.38 -2.72 -2.15 -7.50 1,771.43 3,625.00 -65.77%
EY 17.26 -22.86 -36.73 -46.43 -13.33 0.06 0.03 188.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.73 0.56 0.24 0.31 0.78 2.12 -18.29%

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