[PJDEV] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -36.3%
YoY- 4.07%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 120,022 99,181 95,072 95,581 109,911 77,649 81,096 29.90%
PBT 9,642 9,970 9,459 7,101 13,136 2,708 6,253 33.50%
Tax -316 -3,278 -3,119 -1,890 -4,956 -878 -1,766 -68.27%
NP 9,326 6,692 6,340 5,211 8,180 1,830 4,487 62.93%
-
NP to SH 9,326 6,692 6,340 5,211 8,180 1,830 4,487 62.93%
-
Tax Rate 3.28% 32.88% 32.97% 26.62% 37.73% 32.42% 28.24% -
Total Cost 110,696 92,489 88,732 90,370 101,731 75,819 76,609 27.83%
-
Net Worth 700,501 728,881 729,966 738,225 457,172 731,999 737,149 -3.34%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 700,501 728,881 729,966 738,225 457,172 731,999 737,149 -3.34%
NOSH 457,156 455,238 456,115 457,105 457,172 457,499 457,857 -0.10%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.77% 6.75% 6.67% 5.45% 7.44% 2.36% 5.53% -
ROE 1.33% 0.92% 0.87% 0.71% 1.79% 0.25% 0.61% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 26.25 21.79 20.84 20.91 24.04 16.97 17.71 30.03%
EPS 2.04 1.47 1.39 1.14 1.79 0.40 0.98 63.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5323 1.6011 1.6004 1.615 1.00 1.60 1.61 -3.24%
Adjusted Per Share Value based on latest NOSH - 457,105
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.56 18.64 17.87 17.97 20.66 14.60 15.24 29.91%
EPS 1.75 1.26 1.19 0.98 1.54 0.34 0.84 63.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3167 1.3701 1.3721 1.3876 0.8593 1.3759 1.3856 -3.34%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.39 0.42 0.51 0.41 0.40 0.51 0.48 -
P/RPS 1.49 1.93 2.45 1.96 1.66 3.00 2.71 -32.91%
P/EPS 19.12 28.57 36.69 35.96 22.36 127.50 48.98 -46.61%
EY 5.23 3.50 2.73 2.78 4.47 0.78 2.04 87.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.32 0.25 0.40 0.32 0.30 -11.45%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 25/05/05 23/02/05 24/11/04 25/08/04 26/05/04 26/02/04 -
Price 0.40 0.39 0.47 0.50 0.39 0.41 0.54 -
P/RPS 1.52 1.79 2.25 2.39 1.62 2.42 3.05 -37.16%
P/EPS 19.61 26.53 33.81 43.86 21.80 102.50 55.10 -49.81%
EY 5.10 3.77 2.96 2.28 4.59 0.98 1.81 99.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.29 0.31 0.39 0.26 0.34 -16.38%

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