[PJBUMI] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 34.26%
YoY- -37.28%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 31,246 10,651 78,483 45,671 31,256 15,132 75,156 -44.32%
PBT 410 -1,920 14,778 5,511 4,216 199 14,068 -90.54%
Tax -182 -48 -3,451 -1,435 -1,180 -156 -5,169 -89.27%
NP 228 -1,968 11,327 4,076 3,036 43 8,899 -91.32%
-
NP to SH 228 -1,968 11,327 4,076 3,036 43 8,899 -91.32%
-
Tax Rate 44.39% - 23.35% 26.04% 27.99% 78.39% 36.74% -
Total Cost 31,018 12,619 67,156 41,595 28,220 15,089 66,257 -39.73%
-
Net Worth 69,311 72,324 74,364 6,980,150 57,684 0 48,255 27.33%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 69,311 72,324 74,364 6,980,150 57,684 0 48,255 27.33%
NOSH 45,600 49,200 49,247 5,095,000 43,371 12,533 12,533 136.74%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.73% -18.48% 14.43% 8.92% 9.71% 0.28% 11.84% -
ROE 0.33% -2.72% 15.23% 0.06% 5.26% 0.00% 18.44% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 68.52 21.65 159.36 0.90 72.07 120.73 599.63 -76.48%
EPS 0.50 -4.00 23.00 0.08 7.00 0.00 71.00 -96.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.47 1.51 1.37 1.33 0.00 3.85 -46.21%
Adjusted Per Share Value based on latest NOSH - 5,020,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 38.26 13.04 96.10 55.92 38.27 18.53 92.03 -44.32%
EPS 0.28 -2.41 13.87 4.99 3.72 0.05 10.90 -91.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8487 0.8856 0.9106 85.4712 0.7063 0.00 0.5909 27.32%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 - - - -
Price 1.43 2.66 2.65 2.63 0.00 0.00 0.00 -
P/RPS 2.09 12.29 1.66 293.40 0.00 0.00 0.00 -
P/EPS 286.00 -66.50 11.52 3,287.50 0.00 0.00 0.00 -
EY 0.35 -1.50 8.68 0.03 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.81 1.75 1.92 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 28/11/03 11/08/03 - - -
Price 1.47 1.88 2.60 2.90 0.00 0.00 0.00 -
P/RPS 2.15 8.68 1.63 323.52 0.00 0.00 0.00 -
P/EPS 294.00 -47.00 11.30 3,625.00 0.00 0.00 0.00 -
EY 0.34 -2.13 8.85 0.03 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.28 1.72 2.12 0.00 0.00 0.00 -

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