[PJBUMI] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 101.19%
YoY- -73.13%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 4,104 3,927 4,186 4,496 5,411 7,944 3,668 7.75%
PBT 1,098 42 -191 406 -2,629 1,610 5,801 -66.93%
Tax -483 -184 1,438 -363 -999 -599 -71 257.77%
NP 615 -142 1,247 43 -3,628 1,011 5,730 -77.32%
-
NP to SH 615 -142 1,247 43 -3,628 1,011 5,730 -77.32%
-
Tax Rate 43.99% 438.10% - 89.41% - 37.20% 1.22% -
Total Cost 3,489 4,069 2,939 4,453 9,039 6,933 -2,062 -
-
Net Worth 10,999 10,000 10,000 10,999 10,999 14,499 13,500 -12.73%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 10,999 10,000 10,000 10,999 10,999 14,499 13,500 -12.73%
NOSH 50,000 50,000 50,000 50,000 50,000 50,000 50,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.99% -3.62% 29.79% 0.96% -67.05% 12.73% 156.22% -
ROE 5.59% -1.42% 12.47% 0.39% -32.98% 6.97% 42.44% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.21 7.85 8.37 8.99 10.82 15.89 7.34 7.73%
EPS 1.23 -0.28 2.49 0.09 -7.00 2.00 11.46 -77.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.20 0.20 0.22 0.22 0.29 0.27 -12.72%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.00 4.79 5.10 5.48 6.60 9.69 4.47 7.73%
EPS 0.75 -0.17 1.52 0.05 -4.42 1.23 6.99 -77.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1341 0.122 0.122 0.1341 0.1341 0.1768 0.1646 -12.73%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.265 0.32 0.325 0.315 0.20 0.25 0.345 -
P/RPS 3.23 4.07 3.88 3.50 1.85 1.57 4.70 -22.07%
P/EPS 21.54 -112.68 13.03 366.28 -2.76 12.36 3.01 270.02%
EY 4.64 -0.89 7.67 0.27 -36.28 8.09 33.22 -72.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.60 1.62 1.43 0.91 0.86 1.28 -4.20%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 29/08/14 27/05/14 28/02/14 28/11/13 30/08/13 -
Price 0.22 0.31 0.35 0.305 0.30 0.23 0.22 -
P/RPS 2.68 3.95 4.18 3.39 2.77 1.45 3.00 -7.22%
P/EPS 17.89 -109.15 14.03 354.65 -4.13 11.37 1.92 341.00%
EY 5.59 -0.92 7.13 0.28 -24.19 8.79 52.09 -77.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.55 1.75 1.39 1.36 0.79 0.81 15.03%

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