[PJBUMI] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -142.05%
YoY- 90.74%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 13,464 16,713 18,020 22,037 21,519 20,099 19,767 -22.60%
PBT 48 1,355 -2,372 -804 5,188 5,161 6,414 -96.18%
Tax 771 408 -108 -523 -2,032 -1,888 -1,679 -
NP 819 1,763 -2,480 -1,327 3,156 3,273 4,735 -68.98%
-
NP to SH 819 1,763 -2,480 -1,327 3,156 3,273 4,735 -68.98%
-
Tax Rate -1,606.25% -30.11% - - 39.17% 36.58% 26.18% -
Total Cost 12,645 14,950 20,500 23,364 18,363 16,826 15,032 -10.89%
-
Net Worth 19,021 10,999 10,000 10,000 10,999 10,999 14,499 19.85%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 19,021 10,999 10,000 10,000 10,999 10,999 14,499 19.85%
NOSH 50,000 50,000 50,000 50,000 50,000 50,000 50,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.08% 10.55% -13.76% -6.02% 14.67% 16.28% 23.95% -
ROE 4.31% 16.03% -24.80% -13.27% 28.69% 29.75% 32.66% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 26.90 33.43 36.04 44.07 43.04 40.20 39.53 -22.65%
EPS 1.64 3.53 -4.96 -2.65 6.31 6.55 9.47 -68.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.22 0.20 0.20 0.22 0.22 0.29 19.76%
Adjusted Per Share Value based on latest NOSH - 50,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 16.42 20.38 21.98 26.87 26.24 24.51 24.11 -22.61%
EPS 1.00 2.15 -3.02 -1.62 3.85 3.99 5.77 -68.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.232 0.1341 0.122 0.122 0.1341 0.1341 0.1768 19.87%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.24 0.265 0.32 0.325 0.315 0.20 0.25 -
P/RPS 0.89 0.79 0.89 0.74 0.73 0.50 0.63 25.92%
P/EPS 14.67 7.52 -6.45 -12.25 4.99 3.06 2.64 214.05%
EY 6.82 13.31 -15.50 -8.17 20.04 32.73 37.88 -68.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.20 1.60 1.62 1.43 0.91 0.86 -18.75%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 28/11/14 29/08/14 27/05/14 28/02/14 28/11/13 -
Price 0.37 0.22 0.31 0.35 0.305 0.30 0.23 -
P/RPS 1.38 0.66 0.86 0.79 0.71 0.75 0.58 78.31%
P/EPS 22.61 6.24 -6.25 -13.19 4.83 4.58 2.43 342.98%
EY 4.42 16.03 -16.00 -7.58 20.70 21.82 41.17 -77.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.00 1.55 1.75 1.39 1.36 0.79 14.67%

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