[PJDEV] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 1079.84%
YoY- 562.3%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 354,296 325,846 333,472 342,560 285,559 270,449 279,738 17.07%
PBT 29,023 21,182 26,358 27,704 1,030 4,578 8,444 127.92%
Tax -9,519 -6,060 -7,370 -7,676 -3,074 -4,560 -6,544 28.40%
NP 19,504 15,122 18,988 20,028 -2,044 18 1,900 373.00%
-
NP to SH 19,504 15,122 18,988 20,028 -2,044 18 1,900 373.00%
-
Tax Rate 32.80% 28.61% 27.96% 27.71% 298.45% 99.61% 77.50% -
Total Cost 334,792 310,724 314,484 322,532 287,603 270,430 277,838 13.25%
-
Net Worth 702,279 730,580 734,872 728,290 722,213 719,285 723,809 -1.99%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 702,279 730,580 734,872 728,290 722,213 719,285 723,809 -1.99%
NOSH 455,818 456,612 456,442 455,181 454,222 452,380 452,380 0.50%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.51% 4.64% 5.69% 5.85% -0.72% 0.01% 0.68% -
ROE 2.78% 2.07% 2.58% 2.75% -0.28% 0.00% 0.26% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 77.73 71.36 73.06 75.26 62.87 59.78 61.84 16.48%
EPS 4.28 3.31 4.16 4.40 -0.45 0.00 0.42 370.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5407 1.60 1.61 1.60 1.59 1.59 1.60 -2.48%
Adjusted Per Share Value based on latest NOSH - 455,181
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 66.60 61.25 62.68 64.39 53.68 50.84 52.58 17.08%
EPS 3.67 2.84 3.57 3.76 -0.38 0.00 0.36 370.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3201 1.3733 1.3813 1.369 1.3575 1.352 1.3605 -1.99%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.40 0.51 0.48 0.49 0.69 0.42 0.37 -
P/RPS 0.51 0.71 0.66 0.65 1.10 0.70 0.60 -10.27%
P/EPS 9.35 15.40 11.54 11.14 -153.33 10,178.94 88.10 -77.61%
EY 10.70 6.49 8.67 8.98 -0.65 0.01 1.14 345.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.30 0.31 0.43 0.26 0.23 8.52%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 26/05/04 26/02/04 18/11/03 12/09/03 29/05/03 25/02/03 -
Price 0.39 0.41 0.54 0.47 0.47 0.40 0.38 -
P/RPS 0.50 0.57 0.74 0.62 0.75 0.67 0.61 -12.42%
P/EPS 9.11 12.38 12.98 10.68 -104.44 9,694.22 90.48 -78.38%
EY 10.97 8.08 7.70 9.36 -0.96 0.01 1.11 361.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.34 0.29 0.30 0.25 0.24 2.76%

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