[PJBUMI] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 92.37%
YoY- -104.07%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 10,493 22,037 15,197 20,026 29,248 29,775 21,272 -11.10%
PBT -685 -804 -13,251 173 3,261 141 2,439 -
Tax -667 -523 -1,080 -306 10 -534 -1,398 -11.59%
NP -1,352 -1,327 -14,331 -133 3,271 -393 1,041 -
-
NP to SH -1,352 -1,327 -14,331 -133 3,271 -393 1,041 -
-
Tax Rate - - - 176.88% -0.31% 378.72% 57.32% -
Total Cost 11,845 23,364 29,528 20,159 25,977 30,168 20,231 -8.53%
-
Net Worth 18,000 10,000 13,500 28,000 28,056 26,044 25,837 -5.84%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 18,000 10,000 13,500 28,000 28,056 26,044 25,837 -5.84%
NOSH 50,000 50,000 50,000 50,000 50,101 50,084 49,687 0.10%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -12.88% -6.02% -94.30% -0.66% 11.18% -1.32% 4.89% -
ROE -7.51% -13.27% -106.16% -0.48% 11.66% -1.51% 4.03% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 20.99 44.07 30.39 40.05 58.38 59.45 42.81 -11.19%
EPS -2.70 -2.65 -28.66 -0.27 6.53 -0.78 2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.20 0.27 0.56 0.56 0.52 0.52 -5.94%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 12.85 26.98 18.61 24.52 35.81 36.46 26.05 -11.10%
EPS -1.66 -1.62 -17.55 -0.16 4.01 -0.48 1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2204 0.1224 0.1653 0.3429 0.3436 0.3189 0.3164 -5.84%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.31 0.325 0.345 0.20 0.18 0.31 0.29 -
P/RPS 1.48 0.74 1.14 0.50 0.31 0.52 0.68 13.83%
P/EPS -11.46 -12.25 -1.20 -75.19 2.76 -39.51 13.84 -
EY -8.72 -8.17 -83.08 -1.33 36.27 -2.53 7.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.62 1.28 0.36 0.32 0.60 0.56 7.40%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 19/08/11 21/07/10 20/08/09 -
Price 0.26 0.35 0.22 0.17 0.20 0.32 0.34 -
P/RPS 1.24 0.79 0.72 0.42 0.34 0.54 0.79 7.79%
P/EPS -9.62 -13.19 -0.77 -63.91 3.06 -40.78 16.23 -
EY -10.40 -7.58 -130.28 -1.56 32.64 -2.45 6.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.75 0.81 0.30 0.36 0.62 0.65 1.71%

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