[PJDEV] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
12-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -14700.0%
YoY- -141.54%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 244,385 166,736 85,640 285,559 202,837 139,869 68,054 134.32%
PBT 15,887 13,179 6,926 1,030 3,434 4,222 2,543 238.82%
Tax -4,545 -3,685 -1,919 -3,074 -3,420 -3,272 -1,787 86.21%
NP 11,342 9,494 5,007 -2,044 14 950 756 507.29%
-
NP to SH 11,342 9,494 5,007 -2,044 14 950 756 507.29%
-
Tax Rate 28.61% 27.96% 27.71% 298.45% 99.59% 77.50% 70.27% -
Total Cost 233,043 157,242 80,633 287,603 202,823 138,919 67,298 128.71%
-
Net Worth 730,580 734,872 728,290 722,213 719,285 723,809 711,529 1.77%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 730,580 734,872 728,290 722,213 719,285 723,809 711,529 1.77%
NOSH 456,612 456,442 455,181 454,222 452,380 452,380 444,705 1.77%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.64% 5.69% 5.85% -0.72% 0.01% 0.68% 1.11% -
ROE 1.55% 1.29% 0.69% -0.28% 0.00% 0.13% 0.11% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 53.52 36.53 18.81 62.87 44.84 30.92 15.30 130.26%
EPS 2.48 2.08 1.10 -0.45 0.00 0.21 0.17 496.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.61 1.60 1.59 1.59 1.60 1.60 0.00%
Adjusted Per Share Value based on latest NOSH - 457,111
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 45.94 31.34 16.10 53.68 38.13 26.29 12.79 134.35%
EPS 2.13 1.78 0.94 -0.38 0.00 0.18 0.14 512.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3733 1.3813 1.369 1.3575 1.352 1.3605 1.3375 1.77%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.51 0.48 0.49 0.69 0.42 0.37 0.44 -
P/RPS 0.95 1.31 2.60 1.10 0.94 1.20 2.88 -52.22%
P/EPS 20.53 23.08 44.55 -153.33 13,571.43 176.19 258.82 -81.51%
EY 4.87 4.33 2.24 -0.65 0.01 0.57 0.39 437.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.31 0.43 0.26 0.23 0.28 9.30%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 26/02/04 18/11/03 12/09/03 29/05/03 25/02/03 26/11/02 -
Price 0.41 0.54 0.47 0.47 0.40 0.38 0.40 -
P/RPS 0.77 1.48 2.50 0.75 0.89 1.23 2.61 -55.65%
P/EPS 16.51 25.96 42.73 -104.44 12,925.17 180.95 235.29 -82.96%
EY 6.06 3.85 2.34 -0.96 0.01 0.55 0.43 482.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.34 0.29 0.30 0.25 0.24 0.25 2.64%

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