[PJBUMI] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 11.82%
YoY- 52.35%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 22,742 16,996 17,420 17,377 15,038 13,076 16,036 26.25%
PBT 6,154 8,184 -3,816 -5,602 -6,354 -7,596 -17,056 -
Tax -1,744 0 -526 0 0 0 -1,058 39.58%
NP 4,410 8,184 -4,342 -5,602 -6,354 -7,596 -18,114 -
-
NP to SH 4,410 8,184 -4,342 -5,602 -6,354 -7,596 -18,114 -
-
Tax Rate 28.34% 0.00% - - - - - -
Total Cost 18,332 8,812 21,762 22,979 21,392 20,672 34,150 -33.97%
-
Net Worth 25,999 26,597 24,010 25,211 26,475 25,161 28,144 -5.15%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 25,999 26,597 24,010 25,211 26,475 25,161 28,144 -5.15%
NOSH 50,000 51,150 50,022 52,524 52,950 47,475 49,376 0.84%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 19.39% 48.15% -24.93% -32.24% -42.25% -58.09% -112.96% -
ROE 16.96% 30.77% -18.08% -22.22% -24.00% -30.19% -64.36% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 45.48 33.23 34.82 33.08 28.40 27.54 32.48 25.18%
EPS 8.82 16.00 -8.68 -10.67 -12.00 -16.00 -36.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.48 0.48 0.50 0.53 0.57 -5.94%
Adjusted Per Share Value based on latest NOSH - 51,200
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 27.85 20.81 21.33 21.28 18.41 16.01 19.64 26.24%
EPS 5.40 10.02 -5.32 -6.86 -7.78 -9.30 -22.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3184 0.3257 0.294 0.3087 0.3242 0.3081 0.3446 -5.13%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.29 0.37 0.40 0.42 0.45 0.38 0.48 -
P/RPS 0.64 1.11 1.15 1.27 1.58 1.38 1.48 -42.84%
P/EPS 3.29 2.31 -4.61 -3.94 -3.75 -2.38 -1.31 -
EY 30.41 43.24 -21.70 -25.40 -26.67 -42.11 -76.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.71 0.83 0.88 0.90 0.72 0.84 -23.70%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 28/05/09 27/02/09 28/11/08 21/08/08 29/05/08 29/02/08 -
Price 0.34 0.25 0.37 0.35 0.44 0.50 0.50 -
P/RPS 0.75 0.75 1.06 1.06 1.55 1.82 1.54 -38.12%
P/EPS 3.85 1.56 -4.26 -3.28 -3.67 -3.13 -1.36 -
EY 25.94 64.00 -23.46 -30.48 -27.27 -32.00 -73.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.48 0.77 0.73 0.88 0.94 0.88 -18.30%

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