[PJBUMI] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -98.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 78,483 60,894 62,512 60,528 75,156 81,406 71,414 6.47%
PBT 14,778 7,348 8,432 796 14,068 17,949 12,550 11.47%
Tax -3,451 -1,913 -2,360 -624 -5,169 -9,284 -3,514 -1.19%
NP 11,327 5,434 6,072 172 8,899 8,665 9,036 16.21%
-
NP to SH 11,327 5,434 6,072 172 8,899 8,665 9,036 16.21%
-
Tax Rate 23.35% 26.03% 27.99% 78.39% 36.74% 51.72% 28.00% -
Total Cost 67,156 55,460 56,440 60,356 66,257 72,741 62,378 5.02%
-
Net Worth 74,364 6,980,149 57,684 0 48,255 0 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 74,364 6,980,149 57,684 0 48,255 0 0 -
NOSH 49,247 5,094,999 43,371 12,533 12,533 1,249,807 12,515 148.62%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 14.43% 8.92% 9.71% 0.28% 11.84% 10.64% 12.65% -
ROE 15.23% 0.08% 10.53% 0.00% 18.44% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 159.36 1.20 144.13 482.92 599.63 6.51 570.62 -57.17%
EPS 23.00 0.11 14.00 0.00 71.00 0.69 72.20 -53.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.37 1.33 0.00 3.85 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 13,099
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 96.10 74.56 76.55 74.12 92.03 99.68 87.45 6.47%
EPS 13.87 6.65 7.44 0.21 10.90 10.61 11.06 16.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9106 85.4712 0.7063 0.00 0.5909 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 - - - - - -
Price 2.65 2.63 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.66 220.05 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.52 2,465.63 0.00 0.00 0.00 0.00 0.00 -
EY 8.68 0.04 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.92 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 11/08/03 - - - - -
Price 2.60 2.90 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.63 242.64 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.30 2,718.75 0.00 0.00 0.00 0.00 0.00 -
EY 8.85 0.04 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.12 0.00 0.00 0.00 0.00 0.00 -

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