[PJBUMI] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -41.21%
YoY- 404.72%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 20,026 21,609 23,086 27,250 29,248 30,266 31,945 -26.77%
PBT 173 -1,437 -459 1,762 3,261 3,066 4,893 -89.24%
Tax -306 -306 -306 161 10 10 -253 13.53%
NP -133 -1,743 -765 1,923 3,271 3,076 4,640 -
-
NP to SH -133 -1,743 -765 1,923 3,271 3,076 4,640 -
-
Tax Rate 176.88% - - -9.14% -0.31% -0.33% 5.17% -
Total Cost 20,159 23,352 23,851 25,327 25,977 27,190 27,305 -18.32%
-
Net Worth 28,000 27,500 27,712 0 28,056 28,826 29,022 -2.36%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 28,000 27,500 27,712 0 28,056 28,826 29,022 -2.36%
NOSH 50,000 50,000 49,487 50,645 50,101 49,701 50,038 -0.05%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -0.66% -8.07% -3.31% 7.06% 11.18% 10.16% 14.52% -
ROE -0.48% -6.34% -2.76% 0.00% 11.66% 10.67% 15.99% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 40.05 43.22 46.65 53.81 58.38 60.90 63.84 -26.73%
EPS -0.27 -3.49 -1.55 3.80 6.53 6.19 9.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.56 0.00 0.56 0.58 0.58 -2.31%
Adjusted Per Share Value based on latest NOSH - 50,645
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.42 26.35 28.15 33.23 35.67 36.91 38.96 -26.78%
EPS -0.16 -2.13 -0.93 2.35 3.99 3.75 5.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3415 0.3354 0.338 0.00 0.3422 0.3515 0.3539 -2.35%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.20 0.23 0.21 0.19 0.18 0.23 0.21 -
P/RPS 0.50 0.53 0.45 0.35 0.31 0.38 0.33 31.95%
P/EPS -75.19 -6.60 -13.58 5.00 2.76 3.72 2.26 -
EY -1.33 -15.16 -7.36 19.98 36.27 26.91 44.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.38 0.00 0.32 0.40 0.36 0.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 23/11/11 19/08/11 30/05/11 28/02/11 -
Price 0.17 0.25 0.22 0.20 0.20 0.20 0.21 -
P/RPS 0.42 0.58 0.47 0.37 0.34 0.33 0.33 17.45%
P/EPS -63.91 -7.17 -14.23 5.27 3.06 3.23 2.26 -
EY -1.56 -13.94 -7.03 18.99 32.64 30.94 44.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.45 0.39 0.00 0.36 0.34 0.36 -11.45%

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