[PJDEV] QoQ Quarter Result on 30-Jun-2005 [#4]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 39.36%
YoY- 14.01%
Quarter Report
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 118,668 108,742 107,581 120,022 99,181 95,072 95,581 15.53%
PBT 7,989 5,615 4,008 9,642 9,970 9,459 7,101 8.17%
Tax -2,143 -627 -1,123 -316 -3,278 -3,119 -1,890 8.74%
NP 5,846 4,988 2,885 9,326 6,692 6,340 5,211 7.97%
-
NP to SH 5,843 5,000 3,008 9,326 6,692 6,340 5,211 7.93%
-
Tax Rate 26.82% 11.17% 28.02% 3.28% 32.88% 32.97% 26.62% -
Total Cost 112,822 103,754 104,696 110,696 92,489 88,732 90,370 15.95%
-
Net Worth 714,261 705,181 455,757 700,501 728,881 729,966 738,225 -2.17%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 714,261 705,181 455,757 700,501 728,881 729,966 738,225 -2.17%
NOSH 456,484 454,545 455,757 457,156 455,238 456,115 457,105 -0.09%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.93% 4.59% 2.68% 7.77% 6.75% 6.67% 5.45% -
ROE 0.82% 0.71% 0.66% 1.33% 0.92% 0.87% 0.71% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 26.00 23.92 23.60 26.25 21.79 20.84 20.91 15.64%
EPS 1.28 1.10 0.63 2.04 1.47 1.39 1.14 8.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5647 1.5514 1.00 1.5323 1.6011 1.6004 1.615 -2.08%
Adjusted Per Share Value based on latest NOSH - 457,156
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 22.31 20.44 20.22 22.56 18.64 17.87 17.97 15.52%
EPS 1.10 0.94 0.57 1.75 1.26 1.19 0.98 8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3426 1.3255 0.8567 1.3167 1.3701 1.3721 1.3876 -2.17%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.43 0.37 0.40 0.39 0.42 0.51 0.41 -
P/RPS 1.65 1.55 1.69 1.49 1.93 2.45 1.96 -10.85%
P/EPS 33.59 33.64 60.61 19.12 28.57 36.69 35.96 -4.44%
EY 2.98 2.97 1.65 5.23 3.50 2.73 2.78 4.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.40 0.25 0.26 0.32 0.25 5.26%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 22/02/06 23/11/05 26/08/05 25/05/05 23/02/05 24/11/04 -
Price 0.44 0.43 0.40 0.40 0.39 0.47 0.50 -
P/RPS 1.69 1.80 1.69 1.52 1.79 2.25 2.39 -20.64%
P/EPS 34.38 39.09 60.61 19.61 26.53 33.81 43.86 -14.99%
EY 2.91 2.56 1.65 5.10 3.77 2.96 2.28 17.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.40 0.26 0.24 0.29 0.31 -6.56%

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