[PJBUMI] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -54.12%
YoY- 115.64%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 12,608 8,681 4,496 20,098 14,687 6,743 3,076 155.89%
PBT 260 215 406 5,399 7,789 6,180 379 -22.19%
Tax 887 1,075 -363 -2,233 -889 -290 -219 -
NP 1,147 1,290 43 3,166 6,900 5,890 160 271.34%
-
NP to SH 1,147 1,290 43 3,166 6,900 5,890 160 271.34%
-
Tax Rate -341.15% -500.00% 89.41% 41.36% 11.41% 4.69% 57.78% -
Total Cost 11,461 7,391 4,453 16,932 7,787 853 2,916 148.84%
-
Net Worth 10,000 10,000 10,999 8,411 14,499 13,500 7,999 16.03%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 10,000 10,000 10,999 8,411 14,499 13,500 7,999 16.03%
NOSH 50,000 50,000 50,000 46,728 50,000 50,000 50,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.10% 14.86% 0.96% 15.75% 46.98% 87.35% 5.20% -
ROE 11.47% 12.90% 0.39% 37.64% 47.59% 43.63% 2.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.22 17.36 8.99 43.01 29.37 13.49 6.15 155.98%
EPS 2.29 2.58 0.09 6.33 14.00 11.78 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.22 0.18 0.29 0.27 0.16 16.02%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 15.38 10.59 5.48 24.51 17.91 8.22 3.75 156.00%
EPS 1.40 1.57 0.05 3.86 8.41 7.18 0.20 265.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.122 0.122 0.1341 0.1026 0.1768 0.1646 0.0976 16.02%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.32 0.325 0.315 0.20 0.25 0.345 0.19 -
P/RPS 1.27 1.87 3.50 0.47 0.85 2.56 3.09 -44.69%
P/EPS 13.95 12.60 366.28 2.95 1.81 2.93 59.38 -61.89%
EY 7.17 7.94 0.27 33.88 55.20 34.14 1.68 162.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.62 1.43 1.11 0.86 1.28 1.19 21.79%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 27/05/14 28/02/14 28/11/13 30/08/13 31/05/13 -
Price 0.31 0.35 0.305 0.30 0.23 0.22 0.235 -
P/RPS 1.23 2.02 3.39 0.70 0.78 1.63 3.82 -52.98%
P/EPS 13.51 13.57 354.65 4.43 1.67 1.87 73.44 -67.62%
EY 7.40 7.37 0.28 22.58 60.00 53.55 1.36 209.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.75 1.39 1.67 0.79 0.81 1.47 3.59%

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