[PJBUMI] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -117.37%
YoY- -4676.74%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 69,599 48,450 31,246 10,651 78,483 45,671 31,256 70.10%
PBT 5,615 4,129 410 -1,920 14,778 5,511 4,216 20.94%
Tax -2,729 -820 -182 -48 -3,451 -1,435 -1,180 74.43%
NP 2,886 3,309 228 -1,968 11,327 4,076 3,036 -3.30%
-
NP to SH 2,886 3,309 228 -1,968 11,327 4,076 3,036 -3.30%
-
Tax Rate 48.60% 19.86% 44.39% - 23.35% 26.04% 27.99% -
Total Cost 66,713 45,141 31,018 12,619 67,156 41,595 28,220 76.99%
-
Net Worth 80,754 7,468,885 69,311 72,324 74,364 6,980,150 57,684 25.01%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 80,754 7,468,885 69,311 72,324 74,364 6,980,150 57,684 25.01%
NOSH 52,100 4,727,142 45,600 49,200 49,247 5,095,000 43,371 12.94%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.15% 6.83% 0.73% -18.48% 14.43% 8.92% 9.71% -
ROE 3.57% 0.04% 0.33% -2.72% 15.23% 0.06% 5.26% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 133.59 1.02 68.52 21.65 159.36 0.90 72.07 50.61%
EPS 6.00 0.07 0.50 -4.00 23.00 0.08 7.00 -9.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.58 1.52 1.47 1.51 1.37 1.33 10.69%
Adjusted Per Share Value based on latest NOSH - 49,200
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 85.22 59.33 38.26 13.04 96.10 55.92 38.27 70.11%
EPS 3.53 4.05 0.28 -2.41 13.87 4.99 3.72 -3.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9888 91.4558 0.8487 0.8856 0.9106 85.4712 0.7063 25.01%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 1.37 1.31 1.43 2.66 2.65 2.63 0.00 -
P/RPS 1.03 127.81 2.09 12.29 1.66 293.40 0.00 -
P/EPS 24.73 1,871.43 286.00 -66.50 11.52 3,287.50 0.00 -
EY 4.04 0.05 0.35 -1.50 8.68 0.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 0.94 1.81 1.75 1.92 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 27/08/04 28/05/04 27/02/04 28/11/03 11/08/03 -
Price 1.62 1.24 1.47 1.88 2.60 2.90 0.00 -
P/RPS 1.21 120.98 2.15 8.68 1.63 323.52 0.00 -
P/EPS 29.25 1,771.43 294.00 -47.00 11.30 3,625.00 0.00 -
EY 3.42 0.06 0.34 -2.13 8.85 0.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.78 0.97 1.28 1.72 2.12 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