[PJBUMI] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -645.33%
YoY- -126.55%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 9,794 7,351 11,150 27,956 29,207 8,997 22,176 -42.09%
PBT -3,994 2,807 -11,931 -695 549 -2,347 1,392 -
Tax -83 -1,265 2,242 -123 -399 -167 -1,575 -86.01%
NP -4,077 1,542 -9,689 -818 150 -2,514 -183 696.27%
-
NP to SH -4,077 1,542 -9,689 -818 150 -2,514 -183 696.27%
-
Tax Rate - 45.07% - - 72.68% - 113.15% -
Total Cost 13,871 5,809 20,839 28,774 29,057 11,511 22,359 -27.32%
-
Net Worth 62,683 67,333 65,783 58,486 72,906 72,906 69,539 -6.70%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 62,683 67,333 65,783 58,486 72,906 72,906 69,539 -6.70%
NOSH 50,962 51,400 50,994 40,900 50,280 50,280 45,749 7.48%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -41.63% 20.98% -86.90% -2.93% 0.51% -27.94% -0.83% -
ROE -6.50% 2.29% -14.73% -1.40% 0.21% -3.45% -0.26% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.22 14.30 21.87 68.35 58.09 17.89 48.47 -46.11%
EPS -8.00 3.00 -19.00 -2.00 0.00 -5.00 -0.40 640.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.31 1.29 1.43 1.45 1.45 1.52 -13.19%
Adjusted Per Share Value based on latest NOSH - 40,900
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.94 8.96 13.60 34.09 35.62 10.97 27.04 -42.09%
EPS -4.97 1.88 -11.82 -1.00 0.18 -3.07 -0.22 703.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7644 0.8211 0.8022 0.7133 0.8891 0.8891 0.848 -6.70%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.35 0.44 0.38 0.54 0.77 1.39 1.37 -
P/RPS 1.82 3.08 1.74 0.79 1.33 7.77 2.83 -25.55%
P/EPS -4.37 14.67 -2.00 -27.00 258.10 -27.80 -342.50 -94.58%
EY -22.86 6.82 -50.00 -3.70 0.39 -3.60 -0.29 1753.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.29 0.38 0.53 0.96 0.90 -54.18%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 30/05/06 28/02/06 25/11/05 29/08/05 31/05/05 28/02/05 -
Price 0.28 0.33 0.43 0.45 0.62 0.96 1.62 -
P/RPS 1.46 2.31 1.97 0.66 1.07 5.36 3.34 -42.48%
P/EPS -3.50 11.00 -2.26 -22.50 207.82 -19.20 -405.00 -95.82%
EY -28.57 9.09 -44.19 -4.44 0.48 -5.21 -0.25 2275.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.33 0.31 0.43 0.66 1.07 -64.21%

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