[PJBUMI] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -3.33%
YoY- 76.03%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 18,943 11,371 4,249 17,420 13,033 7,519 3,269 222.27%
PBT 3,808 3,077 2,046 -3,816 -4,202 -3,177 -1,899 -
Tax -872 -872 0 -526 0 0 0 -
NP 2,936 2,205 2,046 -4,342 -4,202 -3,177 -1,899 -
-
NP to SH 2,936 2,205 2,046 -4,342 -4,202 -3,177 -1,899 -
-
Tax Rate 22.90% 28.34% 0.00% - - - - -
Total Cost 16,007 9,166 2,203 21,762 17,235 10,696 5,168 112.33%
-
Net Worth 27,009 25,999 26,597 24,010 25,211 26,475 25,161 4.83%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 27,009 25,999 26,597 24,010 25,211 26,475 25,161 4.83%
NOSH 50,017 50,000 51,150 50,022 52,525 52,950 47,475 3.53%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.50% 19.39% 48.15% -24.93% -32.24% -42.25% -58.09% -
ROE 10.87% 8.48% 7.69% -18.08% -16.67% -12.00% -7.55% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 37.87 22.74 8.31 34.82 24.81 14.20 6.89 211.12%
EPS 5.87 4.41 4.00 -8.68 -8.00 -6.00 -4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.52 0.52 0.48 0.48 0.50 0.53 1.25%
Adjusted Per Share Value based on latest NOSH - 50,232
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.20 13.92 5.20 21.33 15.96 9.21 4.00 222.46%
EPS 3.60 2.70 2.51 -5.32 -5.15 -3.89 -2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3307 0.3184 0.3257 0.294 0.3087 0.3242 0.3081 4.82%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.37 0.29 0.37 0.40 0.42 0.45 0.38 -
P/RPS 0.98 1.28 4.45 1.15 1.69 3.17 5.52 -68.37%
P/EPS 6.30 6.58 9.25 -4.61 -5.25 -7.50 -9.50 -
EY 15.86 15.21 10.81 -21.70 -19.05 -13.33 -10.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.56 0.71 0.83 0.88 0.90 0.72 -2.79%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 20/08/09 28/05/09 27/02/09 28/11/08 21/08/08 29/05/08 -
Price 0.34 0.34 0.25 0.37 0.35 0.44 0.50 -
P/RPS 0.90 1.50 3.01 1.06 1.41 3.10 7.26 -75.10%
P/EPS 5.79 7.71 6.25 -4.26 -4.38 -7.33 -12.50 -
EY 17.26 12.97 16.00 -23.46 -22.86 -13.64 -8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.48 0.77 0.73 0.88 0.94 -23.39%

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