[PJDEV] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 51.12%
YoY- 41.35%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 334,991 216,323 107,581 409,856 289,834 190,653 95,581 130.90%
PBT 17,612 9,623 4,008 36,172 26,530 16,560 7,101 83.32%
Tax -3,893 -1,750 -1,123 -8,603 -8,287 -5,009 -1,890 61.95%
NP 13,719 7,873 2,885 27,569 18,243 11,551 5,211 90.77%
-
NP to SH 13,851 8,008 3,008 27,569 18,243 11,551 5,211 91.99%
-
Tax Rate 22.10% 18.19% 28.02% 23.78% 31.24% 30.25% 26.62% -
Total Cost 321,272 208,450 104,696 382,287 271,591 179,102 90,370 133.11%
-
Net Worth 712,916 705,886 455,757 699,403 730,221 730,680 738,225 -2.30%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 712,916 705,886 455,757 699,403 730,221 730,680 738,225 -2.30%
NOSH 455,625 455,000 455,757 456,440 456,075 456,561 457,105 -0.21%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.10% 3.64% 2.68% 6.73% 6.29% 6.06% 5.45% -
ROE 1.94% 1.13% 0.66% 3.94% 2.50% 1.58% 0.71% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 73.52 47.54 23.60 89.79 63.55 41.76 20.91 131.40%
EPS 3.04 1.76 0.63 6.04 4.00 2.53 1.14 92.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5647 1.5514 1.00 1.5323 1.6011 1.6004 1.615 -2.08%
Adjusted Per Share Value based on latest NOSH - 457,156
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 62.97 40.66 20.22 77.04 54.48 35.84 17.97 130.88%
EPS 2.60 1.51 0.57 5.18 3.43 2.17 0.98 91.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3401 1.3269 0.8567 1.3147 1.3726 1.3735 1.3876 -2.29%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.43 0.37 0.40 0.39 0.42 0.51 0.41 -
P/RPS 0.58 0.78 1.69 0.43 0.66 1.22 1.96 -55.62%
P/EPS 14.14 21.02 60.61 6.46 10.50 20.16 35.96 -46.35%
EY 7.07 4.76 1.65 15.49 9.52 4.96 2.78 86.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.40 0.25 0.26 0.32 0.25 5.26%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 22/02/06 23/11/05 26/08/05 25/05/05 23/02/05 24/11/04 -
Price 0.44 0.43 0.40 0.40 0.39 0.47 0.50 -
P/RPS 0.60 0.90 1.69 0.45 0.61 1.13 2.39 -60.23%
P/EPS 14.47 24.43 60.61 6.62 9.75 18.58 43.86 -52.28%
EY 6.91 4.09 1.65 15.10 10.26 5.38 2.28 109.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.40 0.26 0.24 0.29 0.31 -6.56%

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