[PJBUMI] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -60.77%
YoY- 125.27%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 17,314 23,086 31,945 26,529 17,419 20,369 35,225 -11.15%
PBT -19,453 -459 4,893 2,240 -3,815 -12,837 -8,895 13.91%
Tax -790 -306 -253 -1,143 -526 0 -1,777 -12.62%
NP -20,243 -765 4,640 1,097 -4,341 -12,837 -10,672 11.24%
-
NP to SH -20,243 -765 4,640 1,097 -4,341 -12,837 -10,672 11.24%
-
Tax Rate - - 5.17% 51.03% - - - -
Total Cost 37,557 23,851 27,305 25,432 21,760 33,206 45,897 -3.28%
-
Net Worth 7,999 27,712 29,022 24,986 24,111 40,200 55,278 -27.52%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 7,999 27,712 29,022 24,986 24,111 40,200 55,278 -27.52%
NOSH 50,000 49,487 50,038 49,972 50,232 50,250 51,662 -0.54%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -116.92% -3.31% 14.52% 4.14% -24.92% -63.02% -30.30% -
ROE -253.04% -2.76% 15.99% 4.39% -18.00% -31.93% -19.31% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 34.63 46.65 63.84 53.09 34.68 40.54 68.18 -10.66%
EPS -40.49 -1.55 9.27 2.20 -8.64 -25.55 -20.66 11.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.56 0.58 0.50 0.48 0.80 1.07 -27.12%
Adjusted Per Share Value based on latest NOSH - 49,972
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 21.20 28.27 39.12 32.48 21.33 24.94 43.13 -11.15%
EPS -24.79 -0.94 5.68 1.34 -5.32 -15.72 -13.07 11.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.3393 0.3554 0.306 0.2952 0.4922 0.6769 -27.51%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.31 0.21 0.21 0.36 0.40 0.48 0.28 -
P/RPS 0.90 0.45 0.33 0.68 1.15 1.18 0.41 13.98%
P/EPS -0.77 -13.58 2.26 16.40 -4.63 -1.88 -1.36 -9.03%
EY -130.60 -7.36 44.16 6.10 -21.60 -53.22 -73.78 9.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 0.38 0.36 0.72 0.83 0.60 0.26 39.74%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 27/02/07 -
Price 0.20 0.22 0.21 0.35 0.37 0.50 0.40 -
P/RPS 0.58 0.47 0.33 0.66 1.07 1.23 0.59 -0.28%
P/EPS -0.49 -14.23 2.26 15.94 -4.28 -1.96 -1.94 -20.47%
EY -202.43 -7.03 44.16 6.27 -23.36 -51.09 -51.64 25.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.39 0.36 0.70 0.77 0.63 0.37 22.47%

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