[PJBUMI] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
11-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 5518.6%
YoY- -32.29%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 10,651 34,257 14,504 15,896 15,132 13,781 23,030 -40.16%
PBT -1,920 9,257 1,395 3,356 199 1,597 5,186 -
Tax -48 -2,592 -391 -940 -156 -680 -1,388 -89.36%
NP -1,968 6,665 1,004 2,416 43 917 3,798 -
-
NP to SH -1,968 6,665 1,004 2,416 43 917 3,798 -
-
Tax Rate - 28.00% 28.03% 28.01% 78.39% 42.58% 26.76% -
Total Cost 12,619 27,592 13,500 13,480 15,089 12,864 19,232 -24.47%
-
Net Worth 72,324 77,416 6,877,400 57,380 0 50,434 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 72,324 77,416 6,877,400 57,380 0 50,434 0 -
NOSH 49,200 51,269 5,020,000 43,142 13,099 13,099 1,265,999 -88.50%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -18.48% 19.46% 6.92% 15.20% 0.28% 6.65% 16.49% -
ROE -2.72% 8.61% 0.01% 4.21% 0.00% 1.82% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 21.65 66.82 0.29 36.85 115.51 105.20 1.82 420.31%
EPS -4.00 13.00 0.02 5.60 0.00 7.00 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.51 1.37 1.33 0.00 3.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 43,142
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.99 41.78 17.69 19.39 18.45 16.81 28.09 -40.17%
EPS -2.40 8.13 1.22 2.95 0.05 1.12 4.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.882 0.9441 83.8707 0.6998 0.00 0.6151 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 - - - - -
Price 2.66 2.65 2.63 0.00 0.00 0.00 0.00 -
P/RPS 12.29 3.97 910.27 0.00 0.00 0.00 0.00 -
P/EPS -66.50 20.38 13,150.00 0.00 0.00 0.00 0.00 -
EY -1.50 4.91 0.01 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.75 1.92 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 28/11/03 11/08/03 - - - -
Price 1.88 2.60 2.90 0.00 0.00 0.00 0.00 -
P/RPS 8.68 3.89 1,003.72 0.00 0.00 0.00 0.00 -
P/EPS -47.00 20.00 14,500.00 0.00 0.00 0.00 0.00 -
EY -2.13 5.00 0.01 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.72 2.12 0.00 0.00 0.00 0.00 -

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