[PJBUMI] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 58.07%
YoY- 51.26%
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 17,420 17,377 15,038 13,076 16,036 20,584 17,536 -0.43%
PBT -3,816 -5,602 -6,354 -7,596 -17,056 -11,757 -14,108 -58.00%
Tax -526 0 0 0 -1,058 0 0 -
NP -4,342 -5,602 -6,354 -7,596 -18,114 -11,757 -14,108 -54.25%
-
NP to SH -4,342 -5,602 -6,354 -7,596 -18,114 -11,757 -14,108 -54.25%
-
Tax Rate - - - - - - - -
Total Cost 21,762 22,979 21,392 20,672 34,150 32,341 31,644 -21.99%
-
Net Worth 24,010 25,211 26,475 25,161 28,144 43,110 46,354 -35.37%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 24,010 25,211 26,475 25,161 28,144 43,110 46,354 -35.37%
NOSH 50,022 52,524 52,950 47,475 49,376 48,988 50,385 -0.47%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -24.93% -32.24% -42.25% -58.09% -112.96% -57.12% -80.45% -
ROE -18.08% -22.22% -24.00% -30.19% -64.36% -27.27% -30.43% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 34.82 33.08 28.40 27.54 32.48 42.02 34.80 0.03%
EPS -8.68 -10.67 -12.00 -16.00 -36.23 -24.00 -28.00 -54.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.48 0.50 0.53 0.57 0.88 0.92 -35.06%
Adjusted Per Share Value based on latest NOSH - 47,475
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 21.24 21.19 18.34 15.95 19.56 25.10 21.39 -0.46%
EPS -5.30 -6.83 -7.75 -9.26 -22.09 -14.34 -17.20 -54.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2928 0.3075 0.3229 0.3069 0.3432 0.5257 0.5653 -35.37%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.40 0.42 0.45 0.38 0.48 0.28 0.33 -
P/RPS 1.15 1.27 1.58 1.38 1.48 0.67 0.95 13.51%
P/EPS -4.61 -3.94 -3.75 -2.38 -1.31 -1.17 -1.18 147.03%
EY -21.70 -25.40 -26.67 -42.11 -76.43 -85.71 -84.85 -59.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.88 0.90 0.72 0.84 0.32 0.36 74.08%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 21/08/08 29/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.37 0.35 0.44 0.50 0.50 0.49 0.31 -
P/RPS 1.06 1.06 1.55 1.82 1.54 1.17 0.89 12.30%
P/EPS -4.26 -3.28 -3.67 -3.13 -1.36 -2.04 -1.11 144.12%
EY -23.46 -30.48 -27.27 -32.00 -73.37 -48.98 -90.32 -59.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.88 0.94 0.88 0.56 0.34 72.02%

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