[PJBUMI] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 62.47%
YoY- 58.36%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 5,025 4,437 4,304 4,400 4,776 4,870 4,596 6.11%
PBT 48 41 -946 -1,912 -5,184 -5,666 -5,486 -
Tax 194 0 0 0 -12 -16 0 -
NP 242 41 -946 -1,912 -5,196 -5,682 -5,486 -
-
NP to SH 267 73 -898 -1,912 -5,094 -5,682 -5,486 -
-
Tax Rate -404.17% 0.00% - - - - - -
Total Cost 4,783 4,396 5,250 6,312 9,972 10,553 10,082 -39.08%
-
Net Worth 22,140 22,140 21,319 21,319 22,140 22,960 11,500 54.57%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 22,140 22,140 21,319 21,319 22,140 22,960 11,500 54.57%
NOSH 82,000 82,000 82,000 82,000 82,000 82,000 50,000 38.94%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.82% 0.93% -21.98% -43.45% -108.79% -116.67% -119.36% -
ROE 1.21% 0.33% -4.21% -8.97% -23.01% -24.75% -47.70% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.13 5.41 5.25 5.37 5.82 5.94 9.19 -23.60%
EPS 0.33 0.09 -1.10 -2.32 -6.21 -6.93 -10.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.26 0.26 0.27 0.28 0.23 11.24%
Adjusted Per Share Value based on latest NOSH - 82,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.15 5.43 5.27 5.39 5.85 5.96 5.63 6.04%
EPS 0.33 0.09 -1.10 -2.34 -6.24 -6.96 -6.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2711 0.2711 0.2611 0.2611 0.2711 0.2811 0.1408 54.58%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.15 0.15 0.20 0.205 0.27 0.31 0.295 -
P/RPS 2.45 2.77 3.81 3.82 4.64 5.22 3.21 -16.44%
P/EPS 46.07 167.73 -18.26 -8.79 -4.35 -4.47 -2.69 -
EY 2.17 0.60 -5.48 -11.37 -23.01 -22.36 -37.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.77 0.79 1.00 1.11 1.28 -42.28%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 27/08/18 30/05/18 28/02/18 30/11/17 29/08/17 -
Price 0.26 0.10 0.175 0.21 0.22 0.29 0.27 -
P/RPS 4.24 1.85 3.33 3.91 3.78 4.88 2.94 27.56%
P/EPS 79.85 111.82 -15.98 -9.01 -3.54 -4.18 -2.46 -
EY 1.25 0.89 -6.26 -11.10 -28.24 -23.90 -40.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.37 0.67 0.81 0.81 1.04 1.17 -12.32%

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