[PJBUMI] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -448.44%
YoY- -27.74%
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 77,315 88,214 76,408 35,988 69,599 64,600 62,492 15.20%
PBT -15,454 -3,324 -3,594 -9,388 5,615 5,505 820 -
Tax 1,957 -918 -1,134 -668 -2,729 -1,093 -364 -
NP -13,497 -4,242 -4,728 -10,056 2,886 4,412 456 -
-
NP to SH -13,497 -4,242 -4,728 -10,056 2,886 4,412 456 -
-
Tax Rate - - - - 48.60% 19.85% 44.39% -
Total Cost 90,812 92,457 81,136 46,044 66,713 60,188 62,036 28.83%
-
Net Worth 63,364 75,837 68,556 72,906 80,754 7,468,885 69,311 -5.78%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 63,364 75,837 68,556 72,906 80,754 7,468,885 69,311 -5.78%
NOSH 49,503 53,033 47,280 50,280 52,100 4,727,142 45,600 5.61%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -17.46% -4.81% -6.19% -27.94% 4.15% 6.83% 0.73% -
ROE -21.30% -5.59% -6.90% -13.79% 3.57% 0.06% 0.66% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 156.18 166.34 161.61 71.58 133.59 1.37 137.04 9.08%
EPS -27.00 -8.00 -10.00 -20.00 6.00 0.09 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.43 1.45 1.45 1.55 1.58 1.52 -10.79%
Adjusted Per Share Value based on latest NOSH - 50,280
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 94.29 107.58 93.18 43.89 84.88 78.78 76.21 15.20%
EPS -16.46 -5.17 -5.77 -12.26 3.52 5.38 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7727 0.9248 0.836 0.8891 0.9848 91.084 0.8453 -5.79%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.38 0.54 0.77 1.39 1.37 1.31 1.43 -
P/RPS 0.24 0.32 0.48 1.94 1.03 95.86 1.04 -62.27%
P/EPS -1.39 -6.75 -7.70 -6.95 24.73 1,403.57 143.00 -
EY -71.75 -14.81 -12.99 -14.39 4.04 0.07 0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.38 0.53 0.96 0.88 0.83 0.94 -53.20%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 25/11/05 29/08/05 31/05/05 28/02/05 29/11/04 27/08/04 -
Price 0.43 0.45 0.62 0.96 1.62 1.24 1.47 -
P/RPS 0.28 0.27 0.38 1.34 1.21 90.74 1.07 -58.98%
P/EPS -1.58 -5.63 -6.20 -4.80 29.25 1,328.57 147.00 -
EY -63.41 -17.78 -16.13 -20.83 3.42 0.08 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.43 0.66 1.05 0.78 0.97 -50.19%

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