[PJBUMI] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 26.29%
YoY- 127.76%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 77,584 68,974 70,628 82,709 80,009 75,308 79,789 -1.85%
PBT 3,313 5,097 5,524 13,389 11,065 12,088 14,207 -62.14%
Tax -2,779 -2,515 -2,396 -3,413 -3,166 -3,971 -4,079 -22.59%
NP 534 2,582 3,128 9,976 7,899 8,117 10,128 -85.96%
-
NP to SH 534 2,582 3,128 9,976 7,899 8,117 10,128 -85.96%
-
Tax Rate 83.88% 49.34% 43.37% 25.49% 28.61% 32.85% 28.71% -
Total Cost 77,050 66,392 67,500 72,733 72,110 67,191 69,661 6.95%
-
Net Worth 72,906 72,906 69,539 8,113,300 83,523 72,324 77,416 -3.92%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 72,906 72,906 69,539 8,113,300 83,523 72,324 77,416 -3.92%
NOSH 50,280 50,280 45,749 5,135,000 54,950 49,200 51,269 -1.29%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.69% 3.74% 4.43% 12.06% 9.87% 10.78% 12.69% -
ROE 0.73% 3.54% 4.50% 0.12% 9.46% 11.22% 13.08% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 154.30 137.18 154.38 1.61 145.60 153.07 155.63 -0.57%
EPS 1.06 5.14 6.84 0.19 14.37 16.50 19.75 -85.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.45 1.52 1.58 1.52 1.47 1.51 -2.66%
Adjusted Per Share Value based on latest NOSH - 5,135,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 94.61 84.11 86.13 100.86 97.57 91.84 97.30 -1.85%
EPS 0.65 3.15 3.81 12.17 9.63 9.90 12.35 -85.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8891 0.8891 0.848 98.9427 1.0186 0.882 0.9441 -3.92%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.77 1.39 1.37 1.31 1.43 2.66 2.65 -
P/RPS 0.50 1.01 0.89 81.33 0.98 1.74 1.70 -55.80%
P/EPS 72.50 27.07 20.04 674.30 9.95 16.12 13.41 208.35%
EY 1.38 3.69 4.99 0.15 10.05 6.20 7.45 -67.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.96 0.90 0.83 0.94 1.81 1.75 -54.93%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 31/05/05 28/02/05 29/11/04 27/08/04 28/05/04 - -
Price 0.62 0.96 1.62 1.24 1.47 1.88 0.00 -
P/RPS 0.40 0.70 1.05 76.99 1.01 1.23 0.00 -
P/EPS 58.38 18.69 23.69 638.27 10.23 11.40 0.00 -
EY 1.71 5.35 4.22 0.16 9.78 8.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.66 1.07 0.78 0.97 1.28 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