[PJBUMI] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -52308.7%
YoY- -3538.03%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 13,486 12,304 17,313 16,312 17,720 17,268 23,087 -30.14%
PBT 12,360 1,516 -19,457 24,108 -46 -2,580 -459 -
Tax -580 -876 -790 -48,216 0 0 -306 53.21%
NP 11,780 640 -20,247 -24,108 -46 -2,580 -765 -
-
NP to SH 11,780 640 -20,247 -24,108 -46 -2,580 -765 -
-
Tax Rate 4.69% 57.78% - 200.00% - - - -
Total Cost 1,706 11,664 37,560 40,420 17,766 19,848 23,852 -82.79%
-
Net Worth 13,500 7,999 7,999 1,004,499 28,000 27,500 28,066 -38.63%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 13,500 7,999 7,999 1,004,499 28,000 27,500 28,066 -38.63%
NOSH 50,000 50,000 50,000 2,511,249 50,000 50,000 50,118 -0.15%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 87.35% 5.20% -116.95% -147.79% -0.26% -14.94% -3.31% -
ROE 87.26% 8.00% -253.09% -2.40% -0.16% -9.38% -2.73% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.97 24.61 34.63 0.65 35.44 34.54 46.06 -30.03%
EPS 23.56 0.00 -40.00 -0.96 -0.10 -5.16 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.16 0.16 0.40 0.56 0.55 0.56 -38.54%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.45 15.00 21.11 19.89 21.61 21.06 28.15 -30.12%
EPS 14.37 0.78 -24.69 -29.40 -0.06 -3.15 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1646 0.0976 0.0976 12.25 0.3415 0.3354 0.3423 -38.64%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.345 0.19 0.31 0.16 0.20 0.23 0.21 -
P/RPS 1.28 0.77 0.90 24.63 0.56 0.67 0.46 97.95%
P/EPS 1.46 14.84 -0.77 -16.67 -217.39 -4.46 -13.76 -
EY 68.29 6.74 -130.63 -6.00 -0.46 -22.43 -7.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.19 1.94 0.40 0.36 0.42 0.38 124.87%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 30/05/12 29/02/12 -
Price 0.22 0.235 0.20 0.16 0.17 0.25 0.22 -
P/RPS 0.82 0.95 0.58 24.63 0.48 0.72 0.48 42.95%
P/EPS 0.93 18.36 -0.49 -16.67 -184.78 -4.84 -14.41 -
EY 107.09 5.45 -202.47 -6.00 -0.54 -20.64 -6.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.47 1.25 0.40 0.30 0.45 0.39 62.85%

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