[PJBUMI] YoY TTM Result on 2015-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 4,450 6,183 7,449 7,706 18,020 19,767 17,685 -20.54% YoY % -28.03% -17.00% -3.34% -57.24% -8.84% 11.77% - Horiz. % 25.16% 34.96% 42.12% 43.57% 101.89% 111.77% 100.00%
PBT -703 -3,176 -2,753 -1,641 -2,372 6,414 -18,070 -41.78% YoY % 77.87% -15.37% -67.76% 30.82% -136.98% 135.50% - Horiz. % 3.89% 17.58% 15.24% 9.08% 13.13% -35.50% 100.00%
Tax 0 -373 -8 -483 -108 -1,679 -275 - YoY % 0.00% -4,562.50% 98.34% -347.22% 93.57% -510.55% - Horiz. % -0.00% 135.64% 2.91% 175.64% 39.27% 610.55% 100.00%
NP -703 -3,549 -2,761 -2,124 -2,480 4,735 -18,345 -41.92% YoY % 80.19% -28.54% -29.99% 14.35% -152.38% 125.81% - Horiz. % 3.83% 19.35% 15.05% 11.58% 13.52% -25.81% 100.00%
NP to SH -636 -3,549 -2,761 -2,124 -2,480 4,735 -18,345 -42.88% YoY % 82.08% -28.54% -29.99% 14.35% -152.38% 125.81% - Horiz. % 3.47% 19.35% 15.05% 11.58% 13.52% -25.81% 100.00%
Tax Rate - % - % - % - % - % 26.18 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 5,153 9,732 10,210 9,830 20,500 15,032 36,030 -27.67% YoY % -47.05% -4.68% 3.87% -52.05% 36.38% -58.28% - Horiz. % 14.30% 27.01% 28.34% 27.28% 56.90% 41.72% 100.00%
Net Worth 22,140 22,960 14,499 17,000 10,000 14,499 1,003,055 -47.02% YoY % -3.57% 58.34% -14.71% 70.00% -31.03% -98.55% - Horiz. % 2.21% 2.29% 1.45% 1.69% 1.00% 1.45% 100.00%
Dividend 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 22,140 22,960 14,499 17,000 10,000 14,499 1,003,055 -47.02% YoY % -3.57% 58.34% -14.71% 70.00% -31.03% -98.55% - Horiz. % 2.21% 2.29% 1.45% 1.69% 1.00% 1.45% 100.00%
NOSH 82,000 82,000 50,000 50,000 50,000 50,000 2,507,638 -43.44% YoY % 0.00% 64.00% 0.00% 0.00% 0.00% -98.01% - Horiz. % 3.27% 3.27% 1.99% 1.99% 1.99% 1.99% 100.00%
Ratio Analysis 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -15.80 % -57.40 % -37.07 % -27.56 % -13.76 % 23.95 % -103.73 % -26.91% YoY % 72.47% -54.84% -34.51% -100.29% -157.45% 123.09% - Horiz. % 15.23% 55.34% 35.74% 26.57% 13.27% -23.09% 100.00%
ROE -2.87 % -15.46 % -19.04 % -12.49 % -24.80 % 32.66 % -1.83 % 7.78% YoY % 81.44% 18.80% -52.44% 49.64% -175.93% 1,884.70% - Horiz. % 156.83% 844.81% 1,040.44% 682.51% 1,355.19% -1,784.70% 100.00%
Per Share 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.43 7.54 14.90 15.41 36.04 39.53 0.71 40.34% YoY % -27.98% -49.40% -3.31% -57.24% -8.83% 5,467.61% - Horiz. % 764.79% 1,061.97% 2,098.59% 2,170.42% 5,076.06% 5,567.61% 100.00%
EPS -0.78 -4.33 -5.52 -4.25 -4.96 9.47 -0.73 1.11% YoY % 81.99% 21.56% -29.88% 14.31% -152.38% 1,397.26% - Horiz. % 106.85% 593.15% 756.16% 582.19% 679.45% -1,297.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2700 0.2800 0.2900 0.3400 0.2000 0.2900 0.4000 -6.34% YoY % -3.57% -3.45% -14.71% 70.00% -31.03% -27.50% - Horiz. % 67.50% 70.00% 72.50% 85.00% 50.00% 72.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,000 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.43 7.54 9.08 9.40 21.98 24.11 21.57 -20.53% YoY % -27.98% -16.96% -3.40% -57.23% -8.83% 11.78% - Horiz. % 25.17% 34.96% 42.10% 43.58% 101.90% 111.78% 100.00%
EPS -0.78 -4.33 -3.37 -2.59 -3.02 5.77 -22.37 -42.83% YoY % 81.99% -28.49% -30.12% 14.24% -152.34% 125.79% - Horiz. % 3.49% 19.36% 15.06% 11.58% 13.50% -25.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2700 0.2800 0.1768 0.2073 0.1220 0.1768 12.2324 -47.02% YoY % -3.57% 58.37% -14.71% 69.92% -31.00% -98.55% - Horiz. % 2.21% 2.29% 1.45% 1.69% 1.00% 1.45% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.1500 0.3100 0.2250 0.2500 0.3200 0.2500 0.1600 -
P/RPS 2.76 4.11 1.51 1.62 0.89 0.63 22.69 -29.60% YoY % -32.85% 172.19% -6.79% 82.02% 41.27% -97.22% - Horiz. % 12.16% 18.11% 6.65% 7.14% 3.92% 2.78% 100.00%
P/EPS -19.34 -7.16 -4.07 -5.89 -6.45 2.64 -21.87 -2.03% YoY % -170.11% -75.92% 30.90% 8.68% -344.32% 112.07% - Horiz. % 88.43% 32.74% 18.61% 26.93% 29.49% -12.07% 100.00%
EY -5.17 -13.96 -24.54 -16.99 -15.50 37.88 -4.57 2.08% YoY % 62.97% 43.11% -44.44% -9.61% -140.92% 928.88% - Horiz. % 113.13% 305.47% 536.98% 371.77% 339.17% -828.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.56 1.11 0.78 0.74 1.60 0.86 0.40 5.77% YoY % -49.55% 42.31% 5.41% -53.75% 86.05% 115.00% - Horiz. % 140.00% 277.50% 195.00% 185.00% 400.00% 215.00% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 30/11/17 25/11/16 25/11/15 28/11/14 28/11/13 30/11/12 -
Price 0.1000 0.2900 0.2850 0.2750 0.3100 0.2300 0.1600 -
P/RPS 1.84 3.85 1.91 1.78 0.86 0.58 22.69 -34.20% YoY % -52.21% 101.57% 7.30% 106.98% 48.28% -97.44% - Horiz. % 8.11% 16.97% 8.42% 7.84% 3.79% 2.56% 100.00%
P/EPS -12.89 -6.70 -5.16 -6.47 -6.25 2.43 -21.87 -8.43% YoY % -92.39% -29.84% 20.25% -3.52% -357.20% 111.11% - Horiz. % 58.94% 30.64% 23.59% 29.58% 28.58% -11.11% 100.00%
EY -7.76 -14.92 -19.38 -15.45 -16.00 41.17 -4.57 9.22% YoY % 47.99% 23.01% -25.44% 3.44% -138.86% 1,000.88% - Horiz. % 169.80% 326.48% 424.07% 338.07% 350.11% -900.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.37 1.04 0.98 0.81 1.55 0.79 0.40 -1.29% YoY % -64.42% 6.12% 20.99% -47.74% 96.20% 97.50% - Horiz. % 92.50% 260.00% 245.00% 202.50% 387.50% 197.50% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Q32015 announcement.pdf 
