[PJDEV] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
12-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -161.86%
YoY- -145.65%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 327,107 312,426 303,145 285,559 278,107 285,047 282,840 10.16%
PBT 13,484 9,989 5,415 1,032 8,498 9,985 10,781 16.06%
Tax -4,217 -3,487 -3,206 -3,074 -5,197 -5,311 -5,781 -18.95%
NP 9,267 6,502 2,209 -2,042 3,301 4,674 5,000 50.82%
-
NP to SH 9,267 6,502 2,209 -2,042 3,301 4,674 5,000 50.82%
-
Tax Rate 31.27% 34.91% 59.21% 297.87% 61.16% 53.19% 53.62% -
Total Cost 317,840 305,924 300,936 287,601 274,806 280,373 277,840 9.37%
-
Net Worth 731,999 737,149 728,290 726,806 743,325 776,000 711,529 1.90%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 731,999 737,149 728,290 726,806 743,325 776,000 711,529 1.90%
NOSH 457,499 457,857 455,181 457,111 467,499 485,000 444,705 1.90%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.83% 2.08% 0.73% -0.72% 1.19% 1.64% 1.77% -
ROE 1.27% 0.88% 0.30% -0.28% 0.44% 0.60% 0.70% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 71.50 68.24 66.60 62.47 59.49 58.77 63.60 8.11%
EPS 2.03 1.42 0.49 -0.45 0.71 0.96 1.12 48.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.61 1.60 1.59 1.59 1.60 1.60 0.00%
Adjusted Per Share Value based on latest NOSH - 457,111
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 61.49 58.73 56.98 53.68 52.28 53.58 53.17 10.16%
EPS 1.74 1.22 0.42 -0.38 0.62 0.88 0.94 50.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3759 1.3856 1.369 1.3662 1.3972 1.4586 1.3375 1.90%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.51 0.48 0.49 0.69 0.42 0.37 0.44 -
P/RPS 0.71 0.70 0.74 1.10 0.71 0.63 0.69 1.92%
P/EPS 25.18 33.80 100.97 -154.46 59.48 38.39 39.13 -25.44%
EY 3.97 2.96 0.99 -0.65 1.68 2.60 2.56 33.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.31 0.43 0.26 0.23 0.28 9.30%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 26/02/04 18/11/03 12/09/03 29/05/03 25/02/03 26/11/02 -
Price 0.41 0.54 0.47 0.47 0.40 0.38 0.40 -
P/RPS 0.57 0.79 0.71 0.75 0.67 0.65 0.63 -6.44%
P/EPS 20.24 38.03 96.85 -105.21 56.65 39.43 35.58 -31.32%
EY 4.94 2.63 1.03 -0.95 1.77 2.54 2.81 45.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.34 0.29 0.30 0.25 0.24 0.25 2.64%

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