[PJDEV] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 19.46%
YoY- 80914.29%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 190,653 95,581 354,296 244,385 166,736 85,640 285,559 -23.51%
PBT 16,560 7,101 29,023 15,887 13,179 6,926 1,030 531.67%
Tax -5,009 -1,890 -9,519 -4,545 -3,685 -1,919 -3,074 38.26%
NP 11,551 5,211 19,504 11,342 9,494 5,007 -2,044 -
-
NP to SH 11,551 5,211 19,504 11,342 9,494 5,007 -2,044 -
-
Tax Rate 30.25% 26.62% 32.80% 28.61% 27.96% 27.71% 298.45% -
Total Cost 179,102 90,370 334,792 233,043 157,242 80,633 287,603 -26.97%
-
Net Worth 730,680 738,225 702,279 730,580 734,872 728,290 722,213 0.77%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 730,680 738,225 702,279 730,580 734,872 728,290 722,213 0.77%
NOSH 456,561 457,105 455,818 456,612 456,442 455,181 454,222 0.34%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.06% 5.45% 5.51% 4.64% 5.69% 5.85% -0.72% -
ROE 1.58% 0.71% 2.78% 1.55% 1.29% 0.69% -0.28% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 41.76 20.91 77.73 53.52 36.53 18.81 62.87 -23.77%
EPS 2.53 1.14 4.28 2.48 2.08 1.10 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6004 1.615 1.5407 1.60 1.61 1.60 1.59 0.43%
Adjusted Per Share Value based on latest NOSH - 457,499
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 35.84 17.97 66.60 45.94 31.34 16.10 53.68 -23.51%
EPS 2.17 0.98 3.67 2.13 1.78 0.94 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3735 1.3876 1.3201 1.3733 1.3813 1.369 1.3575 0.78%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.51 0.41 0.40 0.51 0.48 0.49 0.69 -
P/RPS 1.22 1.96 0.51 0.95 1.31 2.60 1.10 7.11%
P/EPS 20.16 35.96 9.35 20.53 23.08 44.55 -153.33 -
EY 4.96 2.78 10.70 4.87 4.33 2.24 -0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.26 0.32 0.30 0.31 0.43 -17.80%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 24/11/04 25/08/04 26/05/04 26/02/04 18/11/03 12/09/03 -
Price 0.47 0.50 0.39 0.41 0.54 0.47 0.47 -
P/RPS 1.13 2.39 0.50 0.77 1.48 2.50 0.75 31.26%
P/EPS 18.58 43.86 9.11 16.51 25.96 42.73 -104.44 -
EY 5.38 2.28 10.97 6.06 3.85 2.34 -0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.25 0.26 0.34 0.29 0.30 -2.22%

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