[PJBUMI] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 10.91%
YoY- 203.7%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 23,516 23,842 23,176 29,043 29,774 29,236 29,892 -14.76%
PBT -621 -1,308 1,332 3,537 3,554 1,956 8,640 -
Tax -41 0 0 -254 -594 -526 -1,052 -88.48%
NP -662 -1,308 1,332 3,283 2,960 1,430 7,588 -
-
NP to SH -662 -1,290 1,332 3,283 2,960 1,430 7,588 -
-
Tax Rate - - 0.00% 7.18% 16.71% 26.89% 12.18% -
Total Cost 24,178 25,150 21,844 25,760 26,814 27,806 22,304 5.52%
-
Net Worth 28,615 27,572 28,826 28,999 27,500 25,999 27,028 3.87%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 28,615 27,572 28,826 28,999 27,500 25,999 27,028 3.87%
NOSH 50,201 49,236 49,701 49,999 49,999 50,000 50,052 0.19%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -2.82% -5.49% 5.75% 11.30% 9.94% 4.89% 25.38% -
ROE -2.32% -4.68% 4.62% 11.32% 10.76% 5.50% 28.07% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 46.84 48.42 46.63 58.09 59.55 58.47 59.72 -14.93%
EPS -1.32 -2.62 2.68 6.57 5.92 2.86 15.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.56 0.58 0.58 0.55 0.52 0.54 3.66%
Adjusted Per Share Value based on latest NOSH - 50,038
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 28.68 29.08 28.26 35.42 36.31 35.65 36.45 -14.75%
EPS -0.81 -1.57 1.62 4.00 3.61 1.74 9.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.349 0.3363 0.3515 0.3537 0.3354 0.3171 0.3296 3.88%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.19 0.18 0.23 0.21 0.23 0.31 0.31 -
P/RPS 0.41 0.37 0.49 0.36 0.39 0.53 0.52 -14.64%
P/EPS -14.39 -6.87 8.58 3.20 3.89 10.84 2.04 -
EY -6.95 -14.56 11.65 31.27 25.74 9.23 48.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.40 0.36 0.42 0.60 0.57 -30.51%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 19/08/11 30/05/11 28/02/11 23/11/10 21/07/10 26/05/10 -
Price 0.20 0.20 0.20 0.21 0.22 0.32 0.32 -
P/RPS 0.43 0.41 0.43 0.36 0.37 0.55 0.54 -14.07%
P/EPS -15.15 -7.63 7.46 3.20 3.72 11.19 2.11 -
EY -6.60 -13.10 13.40 31.27 26.91 8.94 47.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.34 0.36 0.40 0.62 0.59 -29.37%

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