[PJDEV] QoQ Quarter Result on 31-Mar-2005 [#3]

Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 5.55%
YoY- 265.68%
Quarter Report
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 108,742 107,581 120,022 99,181 95,072 95,581 109,911 -0.70%
PBT 5,615 4,008 9,642 9,970 9,459 7,101 13,136 -43.16%
Tax -627 -1,123 -316 -3,278 -3,119 -1,890 -4,956 -74.70%
NP 4,988 2,885 9,326 6,692 6,340 5,211 8,180 -28.02%
-
NP to SH 5,000 3,008 9,326 6,692 6,340 5,211 8,180 -27.91%
-
Tax Rate 11.17% 28.02% 3.28% 32.88% 32.97% 26.62% 37.73% -
Total Cost 103,754 104,696 110,696 92,489 88,732 90,370 101,731 1.31%
-
Net Worth 705,181 455,757 700,501 728,881 729,966 738,225 457,172 33.39%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 705,181 455,757 700,501 728,881 729,966 738,225 457,172 33.39%
NOSH 454,545 455,757 457,156 455,238 456,115 457,105 457,172 -0.38%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.59% 2.68% 7.77% 6.75% 6.67% 5.45% 7.44% -
ROE 0.71% 0.66% 1.33% 0.92% 0.87% 0.71% 1.79% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 23.92 23.60 26.25 21.79 20.84 20.91 24.04 -0.33%
EPS 1.10 0.63 2.04 1.47 1.39 1.14 1.79 -27.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5514 1.00 1.5323 1.6011 1.6004 1.615 1.00 33.90%
Adjusted Per Share Value based on latest NOSH - 455,238
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.44 20.22 22.56 18.64 17.87 17.97 20.66 -0.70%
EPS 0.94 0.57 1.75 1.26 1.19 0.98 1.54 -27.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3255 0.8567 1.3167 1.3701 1.3721 1.3876 0.8593 33.39%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.37 0.40 0.39 0.42 0.51 0.41 0.40 -
P/RPS 1.55 1.69 1.49 1.93 2.45 1.96 1.66 -4.45%
P/EPS 33.64 60.61 19.12 28.57 36.69 35.96 22.36 31.19%
EY 2.97 1.65 5.23 3.50 2.73 2.78 4.47 -23.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.40 0.25 0.26 0.32 0.25 0.40 -28.79%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 23/11/05 26/08/05 25/05/05 23/02/05 24/11/04 25/08/04 -
Price 0.43 0.40 0.40 0.39 0.47 0.50 0.39 -
P/RPS 1.80 1.69 1.52 1.79 2.25 2.39 1.62 7.25%
P/EPS 39.09 60.61 19.61 26.53 33.81 43.86 21.80 47.43%
EY 2.56 1.65 5.10 3.77 2.96 2.28 4.59 -32.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.40 0.26 0.24 0.29 0.31 0.39 -19.77%

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