[PJDEV] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 121.67%
YoY- 21.67%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 107,581 409,856 289,834 190,653 95,581 354,296 244,385 -42.10%
PBT 4,008 36,172 26,530 16,560 7,101 29,023 15,887 -60.04%
Tax -1,123 -8,603 -8,287 -5,009 -1,890 -9,519 -4,545 -60.59%
NP 2,885 27,569 18,243 11,551 5,211 19,504 11,342 -59.82%
-
NP to SH 3,008 27,569 18,243 11,551 5,211 19,504 11,342 -58.68%
-
Tax Rate 28.02% 23.78% 31.24% 30.25% 26.62% 32.80% 28.61% -
Total Cost 104,696 382,287 271,591 179,102 90,370 334,792 233,043 -41.31%
-
Net Worth 455,757 699,403 730,221 730,680 738,225 702,279 730,580 -26.96%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 455,757 699,403 730,221 730,680 738,225 702,279 730,580 -26.96%
NOSH 455,757 456,440 456,075 456,561 457,105 455,818 456,612 -0.12%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.68% 6.73% 6.29% 6.06% 5.45% 5.51% 4.64% -
ROE 0.66% 3.94% 2.50% 1.58% 0.71% 2.78% 1.55% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 23.60 89.79 63.55 41.76 20.91 77.73 53.52 -42.03%
EPS 0.63 6.04 4.00 2.53 1.14 4.28 2.48 -59.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.5323 1.6011 1.6004 1.615 1.5407 1.60 -26.87%
Adjusted Per Share Value based on latest NOSH - 456,115
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 20.22 77.04 54.48 35.84 17.97 66.60 45.94 -42.10%
EPS 0.57 5.18 3.43 2.17 0.98 3.67 2.13 -58.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8567 1.3147 1.3726 1.3735 1.3876 1.3201 1.3733 -26.97%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.40 0.39 0.42 0.51 0.41 0.40 0.51 -
P/RPS 1.69 0.43 0.66 1.22 1.96 0.51 0.95 46.76%
P/EPS 60.61 6.46 10.50 20.16 35.96 9.35 20.53 105.66%
EY 1.65 15.49 9.52 4.96 2.78 10.70 4.87 -51.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.25 0.26 0.32 0.25 0.26 0.32 16.02%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 26/08/05 25/05/05 23/02/05 24/11/04 25/08/04 26/05/04 -
Price 0.40 0.40 0.39 0.47 0.50 0.39 0.41 -
P/RPS 1.69 0.45 0.61 1.13 2.39 0.50 0.77 68.80%
P/EPS 60.61 6.62 9.75 18.58 43.86 9.11 16.51 137.78%
EY 1.65 15.10 10.26 5.38 2.28 10.97 6.06 -57.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.26 0.24 0.29 0.31 0.25 0.26 33.23%

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