[PJBUMI] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 106.99%
YoY- -24.39%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 23,842 23,176 29,043 29,774 29,236 29,892 26,601 -7.05%
PBT -1,308 1,332 3,537 3,554 1,956 8,640 2,216 -
Tax 0 0 -254 -594 -526 -1,052 -1,135 -
NP -1,308 1,332 3,283 2,960 1,430 7,588 1,081 -
-
NP to SH -1,290 1,332 3,283 2,960 1,430 7,588 1,081 -
-
Tax Rate - 0.00% 7.18% 16.71% 26.89% 12.18% 51.22% -
Total Cost 25,150 21,844 25,760 26,814 27,806 22,304 25,520 -0.97%
-
Net Worth 27,572 28,826 28,999 27,500 25,999 27,028 25,045 6.63%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 27,572 28,826 28,999 27,500 25,999 27,028 25,045 6.63%
NOSH 49,236 49,701 49,999 49,999 50,000 50,052 50,091 -1.14%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -5.49% 5.75% 11.30% 9.94% 4.89% 25.38% 4.06% -
ROE -4.68% 4.62% 11.32% 10.76% 5.50% 28.07% 4.32% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 48.42 46.63 58.09 59.55 58.47 59.72 53.11 -5.99%
EPS -2.62 2.68 6.57 5.92 2.86 15.16 2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.58 0.58 0.55 0.52 0.54 0.50 7.87%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 29.08 28.26 35.42 36.31 35.65 36.45 32.44 -7.04%
EPS -1.57 1.62 4.00 3.61 1.74 9.25 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3363 0.3515 0.3537 0.3354 0.3171 0.3296 0.3054 6.65%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.18 0.23 0.21 0.23 0.31 0.31 0.36 -
P/RPS 0.37 0.49 0.36 0.39 0.53 0.52 0.68 -33.42%
P/EPS -6.87 8.58 3.20 3.89 10.84 2.04 16.68 -
EY -14.56 11.65 31.27 25.74 9.23 48.90 5.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.40 0.36 0.42 0.60 0.57 0.72 -41.84%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 30/05/11 28/02/11 23/11/10 21/07/10 26/05/10 25/02/10 -
Price 0.20 0.20 0.21 0.22 0.32 0.32 0.35 -
P/RPS 0.41 0.43 0.36 0.37 0.55 0.54 0.66 -27.25%
P/EPS -7.63 7.46 3.20 3.72 11.19 2.11 16.22 -
EY -13.10 13.40 31.27 26.91 8.94 47.38 6.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.36 0.40 0.62 0.59 0.70 -35.88%

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