[PJBUMI] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -58.44%
YoY- -73.57%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 20,597 10,651 34,257 14,504 15,896 15,132 13,781 30.75%
PBT 2,333 -1,920 9,257 1,395 3,356 199 1,597 28.77%
Tax -135 -48 -2,592 -391 -940 -156 -680 -66.00%
NP 2,198 -1,968 6,665 1,004 2,416 43 917 79.19%
-
NP to SH 2,198 -1,968 6,665 1,004 2,416 43 917 79.19%
-
Tax Rate 5.79% - 28.00% 28.03% 28.01% 78.39% 42.58% -
Total Cost 18,399 12,619 27,592 13,500 13,480 15,089 12,864 26.97%
-
Net Worth 83,523 72,324 77,416 6,877,400 57,380 0 50,434 40.01%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 83,523 72,324 77,416 6,877,400 57,380 0 50,434 40.01%
NOSH 54,950 49,200 51,269 5,020,000 43,142 13,099 13,099 160.33%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.67% -18.48% 19.46% 6.92% 15.20% 0.28% 6.65% -
ROE 2.63% -2.72% 8.61% 0.01% 4.21% 0.00% 1.82% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 37.48 21.65 66.82 0.29 36.85 115.51 105.20 -49.77%
EPS 4.00 -4.00 13.00 0.02 5.60 0.00 7.00 -31.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.47 1.51 1.37 1.33 0.00 3.85 -46.21%
Adjusted Per Share Value based on latest NOSH - 5,020,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 25.12 12.99 41.78 17.69 19.39 18.45 16.81 30.73%
EPS 2.68 -2.40 8.13 1.22 2.95 0.05 1.12 78.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0186 0.882 0.9441 83.8707 0.6998 0.00 0.6151 40.01%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 - - - -
Price 1.43 2.66 2.65 2.63 0.00 0.00 0.00 -
P/RPS 3.82 12.29 3.97 910.27 0.00 0.00 0.00 -
P/EPS 35.75 -66.50 20.38 13,150.00 0.00 0.00 0.00 -
EY 2.80 -1.50 4.91 0.01 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.81 1.75 1.92 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 28/11/03 11/08/03 - - -
Price 1.47 1.88 2.60 2.90 0.00 0.00 0.00 -
P/RPS 3.92 8.68 3.89 1,003.72 0.00 0.00 0.00 -
P/EPS 36.75 -47.00 20.00 14,500.00 0.00 0.00 0.00 -
EY 2.72 -2.13 5.00 0.01 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.28 1.72 2.12 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