[PJBUMI] QoQ Quarter Result on 30-Sep-2015 [#3]

Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 1.08%
YoY- -543.66%
Quarter Report
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,962 1,953 1,943 1,140 1,215 1,247 4,104 -38.88%
PBT -775 -820 -606 -914 -924 -901 1,098 -
Tax 0 0 0 0 0 0 -483 -
NP -775 -820 -606 -914 -924 -901 615 -
-
NP to SH -775 -820 -606 -914 -924 -901 615 -
-
Tax Rate - - - - - - 43.99% -
Total Cost 2,737 2,773 2,549 2,054 2,139 2,148 3,489 -14.95%
-
Net Worth 15,000 15,500 16,599 17,000 18,000 19,021 10,999 23.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 15,000 15,500 16,599 17,000 18,000 19,021 10,999 23.00%
NOSH 50,000 50,000 50,000 50,000 50,000 50,055 50,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -39.50% -41.99% -31.19% -80.18% -76.05% -72.25% 14.99% -
ROE -5.17% -5.29% -3.65% -5.38% -5.13% -4.74% 5.59% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.92 3.91 3.89 2.28 2.43 2.49 8.21 -38.93%
EPS -1.55 -1.64 -1.21 -1.83 -1.85 -1.80 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.31 0.332 0.34 0.36 0.38 0.22 22.99%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.39 2.38 2.37 1.39 1.48 1.52 5.00 -38.89%
EPS -0.95 -1.00 -0.74 -1.11 -1.13 -1.10 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1829 0.189 0.2024 0.2073 0.2195 0.232 0.1341 23.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.22 0.22 0.29 0.25 0.31 0.24 0.265 -
P/RPS 5.61 5.63 7.46 10.96 12.76 9.63 3.23 44.53%
P/EPS -14.19 -13.41 -23.93 -13.68 -16.77 -13.33 21.54 -
EY -7.05 -7.45 -4.18 -7.31 -5.96 -7.50 4.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.87 0.74 0.86 0.63 1.20 -28.22%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/05/16 26/02/16 25/11/15 28/08/15 27/05/15 26/02/15 -
Price 0.225 0.24 0.235 0.275 0.26 0.37 0.22 -
P/RPS 5.73 6.14 6.05 12.06 10.70 14.85 2.68 66.04%
P/EPS -14.52 -14.63 -19.39 -15.04 -14.07 -20.56 17.89 -
EY -6.89 -6.83 -5.16 -6.65 -7.11 -4.86 5.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.71 0.81 0.72 0.97 1.00 -17.46%

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