[PJBUMI] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -86.89%
YoY- -152.38%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 10,493 13,464 16,713 18,020 22,037 21,519 20,099 -35.24%
PBT -685 48 1,355 -2,372 -804 5,188 5,161 -
Tax -667 771 408 -108 -523 -2,032 -1,888 -50.12%
NP -1,352 819 1,763 -2,480 -1,327 3,156 3,273 -
-
NP to SH -1,352 819 1,763 -2,480 -1,327 3,156 3,273 -
-
Tax Rate - -1,606.25% -30.11% - - 39.17% 36.58% -
Total Cost 11,845 12,645 14,950 20,500 23,364 18,363 16,826 -20.91%
-
Net Worth 18,000 19,021 10,999 10,000 10,000 10,999 10,999 38.99%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 18,000 19,021 10,999 10,000 10,000 10,999 10,999 38.99%
NOSH 50,000 50,000 50,000 50,000 50,000 50,000 50,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -12.88% 6.08% 10.55% -13.76% -6.02% 14.67% 16.28% -
ROE -7.51% 4.31% 16.03% -24.80% -13.27% 28.69% 29.75% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 20.99 26.90 33.43 36.04 44.07 43.04 40.20 -35.23%
EPS -2.70 1.64 3.53 -4.96 -2.65 6.31 6.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.38 0.22 0.20 0.20 0.22 0.22 38.98%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.80 16.42 20.38 21.98 26.87 26.24 24.51 -35.22%
EPS -1.65 1.00 2.15 -3.02 -1.62 3.85 3.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2195 0.232 0.1341 0.122 0.122 0.1341 0.1341 39.01%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.31 0.24 0.265 0.32 0.325 0.315 0.20 -
P/RPS 1.48 0.89 0.79 0.89 0.74 0.73 0.50 106.56%
P/EPS -11.46 14.67 7.52 -6.45 -12.25 4.99 3.06 -
EY -8.72 6.82 13.31 -15.50 -8.17 20.04 32.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.63 1.20 1.60 1.62 1.43 0.91 -3.70%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 26/02/15 28/11/14 29/08/14 27/05/14 28/02/14 -
Price 0.26 0.37 0.22 0.31 0.35 0.305 0.30 -
P/RPS 1.24 1.38 0.66 0.86 0.79 0.71 0.75 39.95%
P/EPS -9.62 22.61 6.24 -6.25 -13.19 4.83 4.58 -
EY -10.40 4.42 16.03 -16.00 -7.58 20.70 21.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.97 1.00 1.55 1.75 1.39 1.36 -34.63%

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