[PJBUMI] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 16.02%
YoY- -2546.67%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 19,582 13,486 12,304 17,313 16,312 17,720 17,268 8.73%
PBT 10,385 12,360 1,516 -19,457 24,108 -46 -2,580 -
Tax -1,185 -580 -876 -790 -48,216 0 0 -
NP 9,200 11,780 640 -20,247 -24,108 -46 -2,580 -
-
NP to SH 9,200 11,780 640 -20,247 -24,108 -46 -2,580 -
-
Tax Rate 11.41% 4.69% 57.78% - 200.00% - - -
Total Cost 10,382 1,706 11,664 37,560 40,420 17,766 19,848 -35.05%
-
Net Worth 14,499 13,500 7,999 7,999 1,004,499 28,000 27,500 -34.71%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 14,499 13,500 7,999 7,999 1,004,499 28,000 27,500 -34.71%
NOSH 50,000 50,000 50,000 50,000 2,511,249 50,000 50,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 46.98% 87.35% 5.20% -116.95% -147.79% -0.26% -14.94% -
ROE 63.45% 87.26% 8.00% -253.09% -2.40% -0.16% -9.38% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 39.17 26.97 24.61 34.63 0.65 35.44 34.54 8.73%
EPS 18.67 23.56 0.00 -40.00 -0.96 -0.10 -5.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.27 0.16 0.16 0.40 0.56 0.55 -34.70%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.88 16.45 15.00 21.11 19.89 21.61 21.06 8.73%
EPS 11.22 14.37 0.78 -24.69 -29.40 -0.06 -3.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1768 0.1646 0.0976 0.0976 12.25 0.3415 0.3354 -34.71%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.25 0.345 0.19 0.31 0.16 0.20 0.23 -
P/RPS 0.64 1.28 0.77 0.90 24.63 0.56 0.67 -3.00%
P/EPS 1.36 1.46 14.84 -0.77 -16.67 -217.39 -4.46 -
EY 73.60 68.29 6.74 -130.63 -6.00 -0.46 -22.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.28 1.19 1.94 0.40 0.36 0.42 61.17%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 30/05/12 -
Price 0.23 0.22 0.235 0.20 0.16 0.17 0.25 -
P/RPS 0.59 0.82 0.95 0.58 24.63 0.48 0.72 -12.42%
P/EPS 1.25 0.93 18.36 -0.49 -16.67 -184.78 -4.84 -
EY 80.00 107.09 5.45 -202.47 -6.00 -0.54 -20.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.81 1.47 1.25 0.40 0.30 0.45 45.47%

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