[PJDEV] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -98.53%
YoY- -98.82%
Quarter Report
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 166,736 85,640 285,559 202,837 139,869 68,054 284,597 -29.91%
PBT 13,179 6,926 1,030 3,434 4,222 2,543 8,954 29.30%
Tax -3,685 -1,919 -3,074 -3,420 -3,272 -1,787 -4,034 -5.83%
NP 9,494 5,007 -2,044 14 950 756 4,920 54.81%
-
NP to SH 9,494 5,007 -2,044 14 950 756 4,920 54.81%
-
Tax Rate 27.96% 27.71% 298.45% 99.59% 77.50% 70.27% 45.05% -
Total Cost 157,242 80,633 287,603 202,823 138,919 67,298 279,677 -31.80%
-
Net Worth 734,872 728,290 722,213 719,285 723,809 711,529 728,888 0.54%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 734,872 728,290 722,213 719,285 723,809 711,529 728,888 0.54%
NOSH 456,442 455,181 454,222 452,380 452,380 444,705 455,555 0.12%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.69% 5.85% -0.72% 0.01% 0.68% 1.11% 1.73% -
ROE 1.29% 0.69% -0.28% 0.00% 0.13% 0.11% 0.68% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 36.53 18.81 62.87 44.84 30.92 15.30 62.47 -30.00%
EPS 2.08 1.10 -0.45 0.00 0.21 0.17 1.08 54.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.60 1.59 1.59 1.60 1.60 1.60 0.41%
Adjusted Per Share Value based on latest NOSH - 467,499
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 31.34 16.10 53.68 38.13 26.29 12.79 53.50 -29.92%
EPS 1.78 0.94 -0.38 0.00 0.18 0.14 0.92 55.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3813 1.369 1.3575 1.352 1.3605 1.3375 1.3701 0.54%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.48 0.49 0.69 0.42 0.37 0.44 0.56 -
P/RPS 1.31 2.60 1.10 0.94 1.20 2.88 0.90 28.34%
P/EPS 23.08 44.55 -153.33 13,571.43 176.19 258.82 51.85 -41.61%
EY 4.33 2.24 -0.65 0.01 0.57 0.39 1.93 71.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.43 0.26 0.23 0.28 0.35 -9.74%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 18/11/03 12/09/03 29/05/03 25/02/03 26/11/02 29/08/02 -
Price 0.54 0.47 0.47 0.40 0.38 0.40 0.50 -
P/RPS 1.48 2.50 0.75 0.89 1.23 2.61 0.80 50.53%
P/EPS 25.96 42.73 -104.44 12,925.17 180.95 235.29 46.30 -31.93%
EY 3.85 2.34 -0.96 0.01 0.55 0.43 2.16 46.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.30 0.25 0.24 0.25 0.31 6.33%

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