[PJBUMI] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 22.95%
YoY- -122.39%
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 8,860 4,317 23,087 17,637 11,921 5,794 29,043 -54.71%
PBT -23 -645 -459 -466 -654 333 3,537 -
Tax 0 0 -306 -31 0 0 -254 -
NP -23 -645 -765 -497 -654 333 3,283 -
-
NP to SH -23 -645 -765 -497 -645 333 3,283 -
-
Tax Rate - - - - - 0.00% 7.18% -
Total Cost 8,883 4,962 23,852 18,134 12,575 5,461 25,760 -50.85%
-
Net Worth 28,000 27,500 28,066 28,615 27,572 28,826 28,999 -2.31%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 28,000 27,500 28,066 28,615 27,572 28,826 28,999 -2.31%
NOSH 50,000 50,000 50,118 50,202 49,236 49,701 49,999 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -0.26% -14.94% -3.31% -2.82% -5.49% 5.75% 11.30% -
ROE -0.08% -2.35% -2.73% -1.74% -2.34% 1.16% 11.32% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.72 8.63 46.06 35.13 24.21 11.66 58.09 -54.71%
EPS -0.05 -1.29 -0.02 -0.99 -1.31 0.67 6.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.56 0.57 0.56 0.58 0.58 -2.31%
Adjusted Per Share Value based on latest NOSH - 50,645
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 10.80 5.26 28.15 21.51 14.54 7.07 35.42 -54.73%
EPS -0.03 -0.79 -0.93 -0.61 -0.79 0.41 4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3415 0.3354 0.3423 0.349 0.3363 0.3515 0.3537 -2.31%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.20 0.23 0.21 0.19 0.18 0.23 0.21 -
P/RPS 1.13 2.66 0.46 0.54 0.74 1.97 0.36 114.52%
P/EPS -434.78 -17.83 -13.76 -19.19 -13.74 34.33 3.20 -
EY -0.23 -5.61 -7.27 -5.21 -7.28 2.91 31.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.38 0.33 0.32 0.40 0.36 0.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 23/11/11 19/08/11 30/05/11 28/02/11 -
Price 0.17 0.25 0.22 0.20 0.20 0.20 0.21 -
P/RPS 0.96 2.90 0.48 0.57 0.83 1.72 0.36 92.41%
P/EPS -369.57 -19.38 -14.41 -20.20 -15.27 29.85 3.20 -
EY -0.27 -5.16 -6.94 -4.95 -6.55 3.35 31.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.45 0.39 0.35 0.36 0.34 0.36 -11.45%

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