[PJBUMI] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -264.4%
YoY- -7.23%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 4,345 30,843 25,485 17,145 7,351 77,315 66,161 -83.74%
PBT -3,896 -14,010 -5,191 -1,187 2,807 -15,454 -2,493 34.70%
Tax 0 3,022 -1,348 -1,348 -1,265 1,957 -689 -
NP -3,896 -10,988 -6,539 -2,535 1,542 -13,497 -3,182 14.46%
-
NP to SH -3,896 -10,988 -6,539 -2,535 1,542 -13,497 -3,182 14.46%
-
Tax Rate - - - - 45.07% - - -
Total Cost 8,241 41,831 32,024 19,680 5,809 90,812 69,343 -75.85%
-
Net Worth 47,726 53,868 57,844 62,361 67,333 63,364 75,837 -26.58%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 47,726 53,868 57,844 62,361 67,333 63,364 75,837 -26.58%
NOSH 48,700 50,819 50,300 50,700 51,400 49,503 53,033 -5.52%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -89.67% -35.63% -25.66% -14.79% 20.98% -17.46% -4.81% -
ROE -8.16% -20.40% -11.30% -4.07% 2.29% -21.30% -4.20% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.92 60.69 50.67 33.82 14.30 156.18 124.75 -82.80%
EPS -8.00 -22.00 -13.00 -5.00 3.00 -27.00 -6.00 21.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.06 1.15 1.23 1.31 1.28 1.43 -22.28%
Adjusted Per Share Value based on latest NOSH - 50,962
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.30 37.61 31.08 20.91 8.96 94.29 80.68 -83.74%
EPS -4.75 -13.40 -7.97 -3.09 1.88 -16.46 -3.88 14.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.582 0.6569 0.7054 0.7605 0.8211 0.7727 0.9248 -26.58%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.32 0.28 0.23 0.35 0.44 0.38 0.54 -
P/RPS 3.59 0.46 0.45 1.03 3.08 0.24 0.43 312.07%
P/EPS -4.00 -1.29 -1.77 -7.00 14.67 -1.39 -9.00 -41.79%
EY -25.00 -77.22 -56.52 -14.29 6.82 -71.75 -11.11 71.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.26 0.20 0.28 0.34 0.30 0.38 -8.98%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 30/11/06 24/08/06 30/05/06 28/02/06 25/11/05 -
Price 0.34 0.40 0.28 0.28 0.33 0.43 0.45 -
P/RPS 3.81 0.66 0.55 0.83 2.31 0.28 0.36 382.73%
P/EPS -4.25 -1.85 -2.15 -5.60 11.00 -1.58 -7.50 -31.54%
EY -23.53 -54.05 -46.43 -17.86 9.09 -63.41 -13.33 46.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.24 0.23 0.25 0.34 0.31 8.43%

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