[PJDEV] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 208.18%
YoY- -55.82%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 354,296 327,107 312,426 303,145 285,559 278,107 285,047 15.61%
PBT 29,023 13,484 9,989 5,415 1,032 8,498 9,985 103.80%
Tax -9,519 -4,217 -3,487 -3,206 -3,074 -5,197 -5,311 47.60%
NP 19,504 9,267 6,502 2,209 -2,042 3,301 4,674 159.41%
-
NP to SH 19,504 9,267 6,502 2,209 -2,042 3,301 4,674 159.41%
-
Tax Rate 32.80% 31.27% 34.91% 59.21% 297.87% 61.16% 53.19% -
Total Cost 334,792 317,840 305,924 300,936 287,601 274,806 280,373 12.56%
-
Net Worth 457,172 731,999 737,149 728,290 726,806 743,325 776,000 -29.74%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 457,172 731,999 737,149 728,290 726,806 743,325 776,000 -29.74%
NOSH 457,172 457,499 457,857 455,181 457,111 467,499 485,000 -3.86%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.51% 2.83% 2.08% 0.73% -0.72% 1.19% 1.64% -
ROE 4.27% 1.27% 0.88% 0.30% -0.28% 0.44% 0.60% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 77.50 71.50 68.24 66.60 62.47 59.49 58.77 20.27%
EPS 4.27 2.03 1.42 0.49 -0.45 0.71 0.96 170.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.60 1.61 1.60 1.59 1.59 1.60 -26.92%
Adjusted Per Share Value based on latest NOSH - 455,181
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 66.60 61.49 58.73 56.98 53.68 52.28 53.58 15.62%
EPS 3.67 1.74 1.22 0.42 -0.38 0.62 0.88 159.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8593 1.3759 1.3856 1.369 1.3662 1.3972 1.4586 -29.74%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.40 0.51 0.48 0.49 0.69 0.42 0.37 -
P/RPS 0.52 0.71 0.70 0.74 1.10 0.71 0.63 -12.01%
P/EPS 9.38 25.18 33.80 100.97 -154.46 59.48 38.39 -60.95%
EY 10.67 3.97 2.96 0.99 -0.65 1.68 2.60 156.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.30 0.31 0.43 0.26 0.23 44.66%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 26/05/04 26/02/04 18/11/03 12/09/03 29/05/03 25/02/03 -
Price 0.39 0.41 0.54 0.47 0.47 0.40 0.38 -
P/RPS 0.50 0.57 0.79 0.71 0.75 0.67 0.65 -16.06%
P/EPS 9.14 20.24 38.03 96.85 -105.21 56.65 39.43 -62.29%
EY 10.94 4.94 2.63 1.03 -0.95 1.77 2.54 164.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.26 0.34 0.29 0.30 0.25 0.24 38.26%

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