[PJBUMI] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 111.59%
YoY- -92.49%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 8,997 69,599 48,450 31,246 10,651 78,483 45,671 -66.11%
PBT -2,347 5,615 4,129 410 -1,920 14,778 5,511 -
Tax -167 -2,729 -820 -182 -48 -3,451 -1,435 -76.13%
NP -2,514 2,886 3,309 228 -1,968 11,327 4,076 -
-
NP to SH -2,514 2,886 3,309 228 -1,968 11,327 4,076 -
-
Tax Rate - 48.60% 19.86% 44.39% - 23.35% 26.04% -
Total Cost 11,511 66,713 45,141 31,018 12,619 67,156 41,595 -57.50%
-
Net Worth 72,906 80,754 7,468,885 69,311 72,324 74,364 6,980,150 -95.20%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 72,906 80,754 7,468,885 69,311 72,324 74,364 6,980,150 -95.20%
NOSH 50,280 52,100 4,727,142 45,600 49,200 49,247 5,095,000 -95.38%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -27.94% 4.15% 6.83% 0.73% -18.48% 14.43% 8.92% -
ROE -3.45% 3.57% 0.04% 0.33% -2.72% 15.23% 0.06% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 17.89 133.59 1.02 68.52 21.65 159.36 0.90 632.46%
EPS -5.00 6.00 0.07 0.50 -4.00 23.00 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.55 1.58 1.52 1.47 1.51 1.37 3.85%
Adjusted Per Share Value based on latest NOSH - 54,950
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.02 85.22 59.33 38.26 13.04 96.10 55.92 -66.10%
EPS -3.08 3.53 4.05 0.28 -2.41 13.87 4.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8927 0.9888 91.4558 0.8487 0.8856 0.9106 85.4712 -95.20%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.39 1.37 1.31 1.43 2.66 2.65 2.63 -
P/RPS 7.77 1.03 127.81 2.09 12.29 1.66 293.40 -91.09%
P/EPS -27.80 24.73 1,871.43 286.00 -66.50 11.52 3,287.50 -
EY -3.60 4.04 0.05 0.35 -1.50 8.68 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.88 0.83 0.94 1.81 1.75 1.92 -36.97%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 29/11/04 27/08/04 28/05/04 27/02/04 28/11/03 -
Price 0.96 1.62 1.24 1.47 1.88 2.60 2.90 -
P/RPS 5.36 1.21 120.98 2.15 8.68 1.63 323.52 -93.48%
P/EPS -19.20 29.25 1,771.43 294.00 -47.00 11.30 3,625.00 -
EY -5.21 3.42 0.06 0.34 -2.13 8.85 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.05 0.78 0.97 1.28 1.72 2.12 -54.03%

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