[PJBUMI] QoQ Quarter Result on 30-Sep-2010 [#3]

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 227.33%
YoY- 105.88%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 6,127 5,794 9,614 7,713 7,145 7,473 7,585 -13.29%
PBT -987 333 2,228 1,687 -1,182 2,160 -1,568 -26.61%
Tax 0 0 192 -182 0 -263 -271 -
NP -987 333 2,420 1,505 -1,182 1,897 -1,839 -34.03%
-
NP to SH -987 333 2,420 1,505 -1,182 1,897 -1,839 -34.03%
-
Tax Rate - 0.00% -8.62% 10.79% - 12.18% - -
Total Cost 7,114 5,461 7,194 6,208 8,327 5,576 9,424 -17.13%
-
Net Worth 28,056 28,826 29,022 27,500 26,044 27,028 24,986 8.05%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 28,056 28,826 29,022 27,500 26,044 27,028 24,986 8.05%
NOSH 50,101 49,701 50,038 50,000 50,084 50,052 49,972 0.17%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -16.11% 5.75% 25.17% 19.51% -16.54% 25.38% -24.25% -
ROE -3.52% 1.16% 8.34% 5.47% -4.54% 7.02% -7.36% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.23 11.66 19.21 15.43 14.27 14.93 15.18 -13.45%
EPS -1.97 0.67 4.84 3.01 -2.36 3.79 -3.68 -34.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.58 0.58 0.55 0.52 0.54 0.50 7.87%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.47 7.07 11.72 9.41 8.71 9.11 9.25 -13.31%
EPS -1.20 0.41 2.95 1.84 -1.44 2.31 -2.24 -34.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3422 0.3515 0.3539 0.3354 0.3176 0.3296 0.3047 8.06%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.18 0.23 0.21 0.23 0.31 0.31 0.36 -
P/RPS 1.47 1.97 1.09 1.49 2.17 2.08 2.37 -27.33%
P/EPS -9.14 34.33 4.34 7.64 -13.14 8.18 -9.78 -4.42%
EY -10.94 2.91 23.03 13.09 -7.61 12.23 -10.22 4.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.40 0.36 0.42 0.60 0.57 0.72 -41.84%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 30/05/11 28/02/11 23/11/10 21/07/10 26/05/10 25/02/10 -
Price 0.20 0.20 0.21 0.22 0.32 0.32 0.35 -
P/RPS 1.64 1.72 1.09 1.43 2.24 2.14 2.31 -20.46%
P/EPS -10.15 29.85 4.34 7.31 -13.56 8.44 -9.51 4.45%
EY -9.85 3.35 23.03 13.68 -7.38 11.84 -10.51 -4.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.36 0.40 0.62 0.59 0.70 -35.88%

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