[PJBUMI] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -99.52%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 78,483 45,671 31,256 15,132 75,156 61,055 35,707 68.80%
PBT 14,778 5,511 4,216 199 14,068 13,462 6,275 76.73%
Tax -3,451 -1,435 -1,180 -156 -5,169 -6,963 -1,757 56.64%
NP 11,327 4,076 3,036 43 8,899 6,499 4,518 84.24%
-
NP to SH 11,327 4,076 3,036 43 8,899 6,499 4,518 84.24%
-
Tax Rate 23.35% 26.04% 27.99% 78.39% 36.74% 51.72% 28.00% -
Total Cost 67,156 41,595 28,220 15,089 66,257 54,556 31,189 66.51%
-
Net Worth 74,364 6,980,150 57,684 0 48,255 0 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 74,364 6,980,150 57,684 0 48,255 0 0 -
NOSH 49,247 5,095,000 43,371 12,533 12,533 1,249,807 12,515 148.62%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 14.43% 8.92% 9.71% 0.28% 11.84% 10.64% 12.65% -
ROE 15.23% 0.06% 5.26% 0.00% 18.44% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 159.36 0.90 72.07 120.73 599.63 4.89 285.31 -32.10%
EPS 23.00 0.08 7.00 0.00 71.00 0.52 36.10 -25.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.37 1.33 0.00 3.85 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 13,099
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 95.71 55.70 38.12 18.45 91.65 74.46 43.55 68.79%
EPS 13.81 4.97 3.70 0.05 10.85 7.93 5.51 84.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9069 85.1238 0.7035 0.00 0.5885 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 - - - - - -
Price 2.65 2.63 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.66 293.40 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.52 3,287.50 0.00 0.00 0.00 0.00 0.00 -
EY 8.68 0.03 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.92 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 11/08/03 - - - - -
Price 2.60 2.90 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.63 323.52 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.30 3,625.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.85 0.03 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.12 0.00 0.00 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