[PJDEV] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -6.52%
YoY- -54.34%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 303,145 285,559 278,107 285,047 282,840 284,597 285,944 3.96%
PBT 5,415 1,032 8,498 9,985 10,781 8,963 17,684 -54.53%
Tax -3,206 -3,074 -5,197 -5,311 -5,781 -4,490 -5,006 -25.68%
NP 2,209 -2,042 3,301 4,674 5,000 4,473 12,678 -68.77%
-
NP to SH 2,209 -2,042 3,301 4,674 5,000 4,473 12,678 -68.77%
-
Tax Rate 59.21% 297.87% 61.16% 53.19% 53.62% 50.09% 28.31% -
Total Cost 300,936 287,601 274,806 280,373 277,840 280,124 273,266 6.63%
-
Net Worth 728,290 726,806 743,325 776,000 711,529 455,243 696,420 3.02%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 728,290 726,806 743,325 776,000 711,529 455,243 696,420 3.02%
NOSH 455,181 457,111 467,499 485,000 444,705 455,243 437,999 2.59%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.73% -0.72% 1.19% 1.64% 1.77% 1.57% 4.43% -
ROE 0.30% -0.28% 0.44% 0.60% 0.70% 0.98% 1.82% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 66.60 62.47 59.49 58.77 63.60 62.52 65.28 1.34%
EPS 0.49 -0.45 0.71 0.96 1.12 0.98 2.89 -69.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.59 1.59 1.60 1.60 1.00 1.59 0.41%
Adjusted Per Share Value based on latest NOSH - 485,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 56.98 53.68 52.28 53.58 53.17 53.50 53.75 3.96%
EPS 0.42 -0.38 0.62 0.88 0.94 0.84 2.38 -68.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.369 1.3662 1.3972 1.4586 1.3375 0.8557 1.3091 3.02%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.49 0.69 0.42 0.37 0.44 0.56 0.61 -
P/RPS 0.74 1.10 0.71 0.63 0.69 0.90 0.93 -14.11%
P/EPS 100.97 -154.46 59.48 38.39 39.13 56.99 21.07 183.96%
EY 0.99 -0.65 1.68 2.60 2.56 1.75 4.75 -64.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.26 0.23 0.28 0.56 0.38 -12.68%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 12/09/03 29/05/03 25/02/03 26/11/02 29/08/02 23/05/02 -
Price 0.47 0.47 0.40 0.38 0.40 0.50 0.58 -
P/RPS 0.71 0.75 0.67 0.65 0.63 0.80 0.89 -13.97%
P/EPS 96.85 -105.21 56.65 39.43 35.58 50.89 20.04 185.57%
EY 1.03 -0.95 1.77 2.54 2.81 1.97 4.99 -65.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.25 0.24 0.25 0.50 0.36 -13.41%

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