[PJBUMI] QoQ Quarter Result on 31-Dec-2010 [#4]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 60.8%
YoY- 231.59%
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 5,715 6,127 5,794 9,614 7,713 7,145 7,473 -16.35%
PBT 188 -987 333 2,228 1,687 -1,182 2,160 -80.33%
Tax -31 0 0 192 -182 0 -263 -75.92%
NP 157 -987 333 2,420 1,505 -1,182 1,897 -80.97%
-
NP to SH 157 -987 333 2,420 1,505 -1,182 1,897 -80.97%
-
Tax Rate 16.49% - 0.00% -8.62% 10.79% - 12.18% -
Total Cost 5,558 7,114 5,461 7,194 6,208 8,327 5,576 -0.21%
-
Net Worth 28,867 28,056 28,826 29,022 27,500 26,044 27,028 4.48%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 28,867 28,056 28,826 29,022 27,500 26,044 27,028 4.48%
NOSH 50,645 50,101 49,701 50,038 50,000 50,084 50,052 0.78%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.75% -16.11% 5.75% 25.17% 19.51% -16.54% 25.38% -
ROE 0.54% -3.52% 1.16% 8.34% 5.47% -4.54% 7.02% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 11.28 12.23 11.66 19.21 15.43 14.27 14.93 -17.03%
EPS 0.31 -1.97 0.67 4.84 3.01 -2.36 3.79 -81.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.56 0.58 0.58 0.55 0.52 0.54 3.66%
Adjusted Per Share Value based on latest NOSH - 50,038
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.97 7.47 7.07 11.72 9.41 8.71 9.11 -16.33%
EPS 0.19 -1.20 0.41 2.95 1.84 -1.44 2.31 -81.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.352 0.3422 0.3515 0.3539 0.3354 0.3176 0.3296 4.47%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.19 0.18 0.23 0.21 0.23 0.31 0.31 -
P/RPS 1.68 1.47 1.97 1.09 1.49 2.17 2.08 -13.25%
P/EPS 61.29 -9.14 34.33 4.34 7.64 -13.14 8.18 282.43%
EY 1.63 -10.94 2.91 23.03 13.09 -7.61 12.23 -73.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.40 0.36 0.42 0.60 0.57 -30.51%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 19/08/11 30/05/11 28/02/11 23/11/10 21/07/10 26/05/10 -
Price 0.20 0.20 0.20 0.21 0.22 0.32 0.32 -
P/RPS 1.77 1.64 1.72 1.09 1.43 2.24 2.14 -11.87%
P/EPS 64.52 -10.15 29.85 4.34 7.31 -13.56 8.44 287.58%
EY 1.55 -9.85 3.35 23.03 13.68 -7.38 11.84 -74.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.34 0.36 0.40 0.62 0.59 -29.37%

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