[PJDEV] QoQ Quarter Result on 31-Mar-2006 [#3]

Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 16.86%
YoY- -12.69%
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 132,056 120,442 152,829 118,668 108,742 107,581 120,022 6.55%
PBT 10,927 8,057 17,081 7,989 5,615 4,008 9,642 8.67%
Tax -1,587 -1,621 -2,401 -2,143 -627 -1,123 -316 192.40%
NP 9,340 6,436 14,680 5,846 4,988 2,885 9,326 0.09%
-
NP to SH 9,305 6,423 14,688 5,843 5,000 3,008 9,326 -0.14%
-
Tax Rate 14.52% 20.12% 14.06% 26.82% 11.17% 28.02% 3.28% -
Total Cost 122,716 114,006 138,149 112,822 103,754 104,696 110,696 7.09%
-
Net Worth 679,629 683,297 725,003 714,261 705,181 455,757 700,501 -1.99%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 18,245 - - - - -
Div Payout % - - 124.22% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 679,629 683,297 725,003 714,261 705,181 455,757 700,501 -1.99%
NOSH 456,127 455,531 456,149 456,484 454,545 455,757 457,156 -0.14%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.07% 5.34% 9.61% 4.93% 4.59% 2.68% 7.77% -
ROE 1.37% 0.94% 2.03% 0.82% 0.71% 0.66% 1.33% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 28.95 26.44 33.50 26.00 23.92 23.60 26.25 6.72%
EPS 2.04 1.41 3.22 1.28 1.10 0.63 2.04 0.00%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.50 1.5894 1.5647 1.5514 1.00 1.5323 -1.84%
Adjusted Per Share Value based on latest NOSH - 456,484
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.82 22.64 28.73 22.31 20.44 20.22 22.56 6.55%
EPS 1.75 1.21 2.76 1.10 0.94 0.57 1.75 0.00%
DPS 0.00 0.00 3.43 0.00 0.00 0.00 0.00 -
NAPS 1.2775 1.2844 1.3628 1.3426 1.3255 0.8567 1.3167 -1.98%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.47 0.44 0.40 0.43 0.37 0.40 0.39 -
P/RPS 1.62 1.66 1.19 1.65 1.55 1.69 1.49 5.71%
P/EPS 23.04 31.21 12.42 33.59 33.64 60.61 19.12 13.20%
EY 4.34 3.20 8.05 2.98 2.97 1.65 5.23 -11.66%
DY 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.25 0.27 0.24 0.40 0.25 17.83%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 22/11/06 25/08/06 26/05/06 22/02/06 23/11/05 26/08/05 -
Price 0.63 0.49 0.40 0.44 0.43 0.40 0.40 -
P/RPS 2.18 1.85 1.19 1.69 1.80 1.69 1.52 27.09%
P/EPS 30.88 34.75 12.42 34.38 39.09 60.61 19.61 35.24%
EY 3.24 2.88 8.05 2.91 2.56 1.65 5.10 -26.03%
DY 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.33 0.25 0.28 0.28 0.40 0.26 37.55%

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