[PJBUMI] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -282.5%
YoY- -511.48%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 36,635 56,251 75,664 77,310 88,336 77,584 68,974 -34.38%
PBT -17,122 -13,813 -9,270 -14,424 -1,101 3,313 5,097 -
Tax 894 771 455 1,553 -2,264 -2,779 -2,515 -
NP -16,228 -13,042 -8,815 -12,871 -3,365 534 2,582 -
-
NP to SH -16,228 -13,042 -8,815 -12,871 -3,365 534 2,582 -
-
Tax Rate - - - - - 83.88% 49.34% -
Total Cost 52,863 69,293 84,479 90,181 91,701 77,050 66,392 -14.08%
-
Net Worth 57,557 62,683 67,333 65,783 58,486 72,906 72,906 -14.56%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 57,557 62,683 67,333 65,783 58,486 72,906 72,906 -14.56%
NOSH 50,050 50,962 51,400 50,994 40,900 50,280 50,280 -0.30%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -44.30% -23.19% -11.65% -16.65% -3.81% 0.69% 3.74% -
ROE -28.19% -20.81% -13.09% -19.57% -5.75% 0.73% 3.54% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 73.20 110.38 147.21 151.60 215.98 154.30 137.18 -34.18%
EPS -32.42 -25.59 -17.15 -25.24 -8.23 1.06 5.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.23 1.31 1.29 1.43 1.45 1.45 -14.30%
Adjusted Per Share Value based on latest NOSH - 50,994
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 44.86 68.88 92.65 94.67 108.17 95.00 84.46 -34.38%
EPS -19.87 -15.97 -10.79 -15.76 -4.12 0.65 3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7048 0.7676 0.8245 0.8055 0.7162 0.8927 0.8927 -14.56%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.23 0.35 0.44 0.38 0.54 0.77 1.39 -
P/RPS 0.31 0.32 0.30 0.25 0.25 0.50 1.01 -54.46%
P/EPS -0.71 -1.37 -2.57 -1.51 -6.56 72.50 27.07 -
EY -140.97 -73.12 -38.98 -66.42 -15.24 1.38 3.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.28 0.34 0.29 0.38 0.53 0.96 -64.82%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 24/08/06 30/05/06 28/02/06 25/11/05 29/08/05 31/05/05 -
Price 0.28 0.28 0.33 0.43 0.45 0.62 0.96 -
P/RPS 0.38 0.25 0.22 0.28 0.21 0.40 0.70 -33.42%
P/EPS -0.86 -1.09 -1.92 -1.70 -5.47 58.38 18.69 -
EY -115.80 -91.40 -51.97 -58.70 -18.28 1.71 5.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.25 0.33 0.31 0.43 0.66 -49.02%

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