[PJBUMI] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 100.79%
YoY- 124.81%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 20,098 14,687 6,743 3,076 17,313 12,234 8,860 72.38%
PBT 5,399 7,789 6,180 379 -19,457 18,081 -23 -
Tax -2,233 -889 -290 -219 -790 -36,162 0 -
NP 3,166 6,900 5,890 160 -20,247 -18,081 -23 -
-
NP to SH 3,166 6,900 5,890 160 -20,247 -18,081 -23 -
-
Tax Rate 41.36% 11.41% 4.69% 57.78% - 200.00% - -
Total Cost 16,932 7,787 853 2,916 37,560 30,315 8,883 53.55%
-
Net Worth 8,411 14,499 13,500 7,999 7,999 1,004,499 28,000 -55.04%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 8,411 14,499 13,500 7,999 7,999 1,004,499 28,000 -55.04%
NOSH 46,728 50,000 50,000 50,000 50,000 2,511,249 50,000 -4.39%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.75% 46.98% 87.35% 5.20% -116.95% -147.79% -0.26% -
ROE 37.64% 47.59% 43.63% 2.00% -253.09% -1.80% -0.08% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 43.01 29.37 13.49 6.15 34.63 0.49 17.72 80.31%
EPS 6.33 14.00 11.78 0.00 -40.00 -0.72 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.29 0.27 0.16 0.16 0.40 0.56 -52.97%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 24.51 17.91 8.22 3.75 21.11 14.92 10.80 72.43%
EPS 3.86 8.41 7.18 0.20 -24.69 -22.05 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1026 0.1768 0.1646 0.0976 0.0976 12.25 0.3415 -55.04%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.20 0.25 0.345 0.19 0.31 0.16 0.20 -
P/RPS 0.47 0.85 2.56 3.09 0.90 32.84 1.13 -44.19%
P/EPS 2.95 1.81 2.93 59.38 -0.77 -22.22 -434.78 -
EY 33.88 55.20 34.14 1.68 -130.63 -4.50 -0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.86 1.28 1.19 1.94 0.40 0.36 111.40%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.30 0.23 0.22 0.235 0.20 0.16 0.17 -
P/RPS 0.70 0.78 1.63 3.82 0.58 32.84 0.96 -18.94%
P/EPS 4.43 1.67 1.87 73.44 -0.49 -22.22 -369.57 -
EY 22.58 60.00 53.55 1.36 -202.47 -4.50 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.79 0.81 1.47 1.25 0.40 0.30 213.11%

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