[PJDEV] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -37.17%
YoY- 26.84%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 342,560 285,559 270,449 279,738 272,216 284,597 279,102 14.62%
PBT 27,704 1,030 4,578 8,444 10,172 8,954 5,200 204.73%
Tax -7,676 -3,074 -4,560 -6,544 -7,148 -4,034 -3,617 65.06%
NP 20,028 -2,044 18 1,900 3,024 4,920 1,582 442.35%
-
NP to SH 20,028 -2,044 18 1,900 3,024 4,920 1,582 442.35%
-
Tax Rate 27.71% 298.45% 99.61% 77.50% 70.27% 45.05% 69.56% -
Total Cost 322,532 287,603 270,430 277,838 269,192 279,677 277,520 10.52%
-
Net Worth 728,290 722,213 719,285 723,809 711,529 728,888 725,895 0.21%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 728,290 722,213 719,285 723,809 711,529 728,888 725,895 0.21%
NOSH 455,181 454,222 452,380 452,380 444,705 455,555 456,538 -0.19%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.85% -0.72% 0.01% 0.68% 1.11% 1.73% 0.57% -
ROE 2.75% -0.28% 0.00% 0.26% 0.43% 0.68% 0.22% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 75.26 62.87 59.78 61.84 61.21 62.47 61.13 14.85%
EPS 4.40 -0.45 0.00 0.42 0.68 1.08 0.35 439.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.59 1.59 1.60 1.60 1.60 1.59 0.41%
Adjusted Per Share Value based on latest NOSH - 485,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 64.39 53.68 50.84 52.58 51.17 53.50 52.46 14.62%
EPS 3.76 -0.38 0.00 0.36 0.57 0.92 0.30 438.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.369 1.3575 1.352 1.3605 1.3375 1.3701 1.3645 0.21%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.49 0.69 0.42 0.37 0.44 0.56 0.61 -
P/RPS 0.65 1.10 0.70 0.60 0.72 0.90 1.00 -24.94%
P/EPS 11.14 -153.33 10,178.94 88.10 64.71 51.85 175.96 -84.08%
EY 8.98 -0.65 0.01 1.14 1.55 1.93 0.57 527.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.26 0.23 0.28 0.35 0.38 -12.68%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 12/09/03 29/05/03 25/02/03 26/11/02 29/08/02 23/05/02 -
Price 0.47 0.47 0.40 0.38 0.40 0.50 0.58 -
P/RPS 0.62 0.75 0.67 0.61 0.65 0.80 0.95 -24.74%
P/EPS 10.68 -104.44 9,694.22 90.48 58.82 46.30 167.31 -84.00%
EY 9.36 -0.96 0.01 1.11 1.70 2.16 0.60 523.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.25 0.24 0.25 0.31 0.36 -13.41%

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