[PJDEV] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 117.32%
YoY- 126.29%
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 136,031 665,828 479,455 335,639 162,664 628,485 460,523 -55.61%
PBT 11,699 74,328 52,034 39,145 18,351 37,433 19,186 -28.07%
Tax -2,793 -21,647 -12,974 -9,153 -4,522 -14,747 -7,652 -48.89%
NP 8,906 52,681 39,060 29,992 13,829 22,686 11,534 -15.82%
-
NP to SH 8,948 52,759 39,080 29,975 13,793 22,623 11,474 -15.26%
-
Tax Rate 23.87% 29.12% 24.93% 23.38% 24.64% 39.40% 39.88% -
Total Cost 127,125 613,147 440,395 305,647 148,835 605,799 448,989 -56.84%
-
Net Worth 844,581 824,644 819,860 810,873 805,729 788,072 764,933 6.81%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 22,780 - - - 13,665 - -
Div Payout % - 43.18% - - - 60.41% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 844,581 824,644 819,860 810,873 805,729 788,072 764,933 6.81%
NOSH 456,530 455,604 455,477 455,547 455,214 455,533 455,317 0.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.55% 7.91% 8.15% 8.94% 8.50% 3.61% 2.50% -
ROE 1.06% 6.40% 4.77% 3.70% 1.71% 2.87% 1.50% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.80 146.14 105.26 73.68 35.73 137.97 101.14 -55.68%
EPS 1.96 11.58 8.58 6.58 3.03 4.96 2.52 -15.41%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.85 1.81 1.80 1.78 1.77 1.73 1.68 6.63%
Adjusted Per Share Value based on latest NOSH - 455,830
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 25.57 125.16 90.12 63.09 30.58 118.14 86.56 -55.61%
EPS 1.68 9.92 7.35 5.63 2.59 4.25 2.16 -15.41%
DPS 0.00 4.28 0.00 0.00 0.00 2.57 0.00 -
NAPS 1.5876 1.5501 1.5411 1.5242 1.5145 1.4813 1.4378 6.82%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.80 0.69 0.81 0.75 0.67 0.64 0.41 -
P/RPS 2.68 0.47 0.77 1.02 1.87 0.46 0.41 249.19%
P/EPS 40.82 5.96 9.44 11.40 22.11 12.89 16.27 84.53%
EY 2.45 16.78 10.59 8.77 4.52 7.76 6.15 -45.82%
DY 0.00 7.25 0.00 0.00 0.00 4.69 0.00 -
P/NAPS 0.43 0.38 0.45 0.42 0.38 0.37 0.24 47.46%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 27/05/10 25/02/10 30/11/09 27/08/09 27/05/09 -
Price 0.79 0.70 0.70 0.74 0.76 0.65 0.56 -
P/RPS 2.65 0.48 0.66 1.00 2.13 0.47 0.55 184.99%
P/EPS 40.31 6.04 8.16 11.25 25.08 13.09 22.22 48.69%
EY 2.48 16.54 12.26 8.89 3.99 7.64 4.50 -32.75%
DY 0.00 7.14 0.00 0.00 0.00 4.62 0.00 -
P/NAPS 0.43 0.39 0.39 0.42 0.43 0.38 0.33 19.27%

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