[PJDEV] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 21.67%
YoY- 41.3%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 107,581 120,022 99,181 95,072 95,581 109,911 77,649 24.25%
PBT 4,008 9,642 9,970 9,459 7,101 13,136 2,708 29.84%
Tax -1,123 -316 -3,278 -3,119 -1,890 -4,956 -878 17.81%
NP 2,885 9,326 6,692 6,340 5,211 8,180 1,830 35.41%
-
NP to SH 3,008 9,326 6,692 6,340 5,211 8,180 1,830 39.23%
-
Tax Rate 28.02% 3.28% 32.88% 32.97% 26.62% 37.73% 32.42% -
Total Cost 104,696 110,696 92,489 88,732 90,370 101,731 75,819 23.97%
-
Net Worth 455,757 700,501 728,881 729,966 738,225 457,172 731,999 -27.06%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 455,757 700,501 728,881 729,966 738,225 457,172 731,999 -27.06%
NOSH 455,757 457,156 455,238 456,115 457,105 457,172 457,499 -0.25%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.68% 7.77% 6.75% 6.67% 5.45% 7.44% 2.36% -
ROE 0.66% 1.33% 0.92% 0.87% 0.71% 1.79% 0.25% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 23.60 26.25 21.79 20.84 20.91 24.04 16.97 24.56%
EPS 0.63 2.04 1.47 1.39 1.14 1.79 0.40 35.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.5323 1.6011 1.6004 1.615 1.00 1.60 -26.87%
Adjusted Per Share Value based on latest NOSH - 456,115
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 20.22 22.56 18.64 17.87 17.97 20.66 14.60 24.22%
EPS 0.57 1.75 1.26 1.19 0.98 1.54 0.34 41.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8567 1.3167 1.3701 1.3721 1.3876 0.8593 1.3759 -27.06%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.40 0.39 0.42 0.51 0.41 0.40 0.51 -
P/RPS 1.69 1.49 1.93 2.45 1.96 1.66 3.00 -31.76%
P/EPS 60.61 19.12 28.57 36.69 35.96 22.36 127.50 -39.06%
EY 1.65 5.23 3.50 2.73 2.78 4.47 0.78 64.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.25 0.26 0.32 0.25 0.40 0.32 16.02%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 26/08/05 25/05/05 23/02/05 24/11/04 25/08/04 26/05/04 -
Price 0.40 0.40 0.39 0.47 0.50 0.39 0.41 -
P/RPS 1.69 1.52 1.79 2.25 2.39 1.62 2.42 -21.26%
P/EPS 60.61 19.61 26.53 33.81 43.86 21.80 102.50 -29.52%
EY 1.65 5.10 3.77 2.96 2.28 4.59 0.98 41.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.26 0.24 0.29 0.31 0.39 0.26 33.23%

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