[PJDEV] QoQ TTM Result on 31-Mar-2002 [#3]

Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 23.86%
YoY- 546.57%
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 285,047 282,840 284,597 285,944 272,023 270,232 268,238 4.12%
PBT 9,985 10,781 8,963 17,684 15,371 14,156 14,691 -22.64%
Tax -5,311 -5,781 -4,490 -5,006 -3,131 -1,944 -2,216 78.80%
NP 4,674 5,000 4,473 12,678 12,240 12,212 12,475 -47.93%
-
NP to SH 4,674 5,000 4,473 12,678 10,236 10,208 10,471 -41.50%
-
Tax Rate 53.19% 53.62% 50.09% 28.31% 20.37% 13.73% 15.08% -
Total Cost 280,373 277,840 280,124 273,266 259,783 258,020 255,763 6.29%
-
Net Worth 776,000 711,529 455,243 696,420 753,527 729,594 729,587 4.18%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 776,000 711,529 455,243 696,420 753,527 729,594 729,587 4.18%
NOSH 485,000 444,705 455,243 437,999 472,727 457,999 455,992 4.18%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.64% 1.77% 1.57% 4.43% 4.50% 4.52% 4.65% -
ROE 0.60% 0.70% 0.98% 1.82% 1.36% 1.40% 1.44% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 58.77 63.60 62.52 65.28 57.54 59.00 58.83 -0.06%
EPS 0.96 1.12 0.98 2.89 2.17 2.23 2.30 -44.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.60 1.00 1.59 1.594 1.593 1.60 0.00%
Adjusted Per Share Value based on latest NOSH - 437,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 53.58 53.17 53.50 53.75 51.13 50.80 50.42 4.12%
EPS 0.88 0.94 0.84 2.38 1.92 1.92 1.97 -41.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4586 1.3375 0.8557 1.3091 1.4164 1.3714 1.3714 4.18%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.37 0.44 0.56 0.61 0.58 0.42 0.48 -
P/RPS 0.63 0.69 0.90 0.93 1.01 0.71 0.82 -16.07%
P/EPS 38.39 39.13 56.99 21.07 26.79 18.84 20.90 49.81%
EY 2.60 2.56 1.75 4.75 3.73 5.31 4.78 -33.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.56 0.38 0.36 0.26 0.30 -16.19%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 26/11/02 29/08/02 23/05/02 27/02/02 - - -
Price 0.38 0.40 0.50 0.58 0.58 0.00 0.00 -
P/RPS 0.65 0.63 0.80 0.89 1.01 0.00 0.00 -
P/EPS 39.43 35.58 50.89 20.04 26.79 0.00 0.00 -
EY 2.54 2.81 1.97 4.99 3.73 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.50 0.36 0.36 0.00 0.00 -

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