[PJBUMI] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -24.43%
YoY- -382.26%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 26,847 32,219 35,225 36,635 56,251 75,664 77,310 -50.69%
PBT -14,761 -15,598 -8,895 -17,122 -13,813 -9,270 -14,424 1.55%
Tax -429 -512 -1,777 894 771 455 1,553 -
NP -15,190 -16,110 -10,672 -16,228 -13,042 -8,815 -12,871 11.71%
-
NP to SH -15,190 -16,110 -10,672 -16,228 -13,042 -8,815 -12,871 11.71%
-
Tax Rate - - - - - - - -
Total Cost 42,037 48,329 45,897 52,863 69,293 84,479 90,181 -39.96%
-
Net Worth 48,422 47,726 55,278 57,557 62,683 67,333 65,783 -18.52%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 48,422 47,726 55,278 57,557 62,683 67,333 65,783 -18.52%
NOSH 52,633 48,700 51,662 50,050 50,962 51,400 50,994 2.13%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -56.58% -50.00% -30.30% -44.30% -23.19% -11.65% -16.65% -
ROE -31.37% -33.76% -19.31% -28.19% -20.81% -13.09% -19.57% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 51.01 66.16 68.18 73.20 110.38 147.21 151.60 -51.71%
EPS -28.86 -33.08 -20.66 -32.42 -25.59 -17.15 -25.24 9.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.98 1.07 1.15 1.23 1.31 1.29 -20.22%
Adjusted Per Share Value based on latest NOSH - 50,050
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 32.87 39.45 43.13 44.86 68.88 92.65 94.67 -50.69%
EPS -18.60 -19.73 -13.07 -19.87 -15.97 -10.79 -15.76 11.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5929 0.5844 0.6769 0.7048 0.7676 0.8245 0.8055 -18.52%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.33 0.32 0.28 0.23 0.35 0.44 0.38 -
P/RPS 0.65 0.48 0.41 0.31 0.32 0.30 0.25 89.41%
P/EPS -1.14 -0.97 -1.36 -0.71 -1.37 -2.57 -1.51 -17.13%
EY -87.45 -103.38 -73.78 -140.97 -73.12 -38.98 -66.42 20.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.26 0.20 0.28 0.34 0.29 15.55%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 28/05/07 27/02/07 30/11/06 24/08/06 30/05/06 28/02/06 -
Price 0.31 0.34 0.40 0.28 0.28 0.33 0.43 -
P/RPS 0.61 0.51 0.59 0.38 0.25 0.22 0.28 68.29%
P/EPS -1.07 -1.03 -1.94 -0.86 -1.09 -1.92 -1.70 -26.61%
EY -93.10 -97.29 -51.64 -115.80 -91.40 -51.97 -58.70 36.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.37 0.24 0.23 0.25 0.33 2.01%

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