[PJBUMI] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 34.24%
YoY- 17.08%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 25,177 26,847 32,219 35,225 36,635 56,251 75,664 -51.94%
PBT -12,521 -14,761 -15,598 -8,895 -17,122 -13,813 -9,270 22.16%
Tax -429 -429 -512 -1,777 894 771 455 -
NP -12,950 -15,190 -16,110 -10,672 -16,228 -13,042 -8,815 29.20%
-
NP to SH -12,950 -15,190 -16,110 -10,672 -16,228 -13,042 -8,815 29.20%
-
Tax Rate - - - - - - - -
Total Cost 38,127 42,037 48,329 45,897 52,863 69,293 84,479 -41.13%
-
Net Worth 38,807 48,422 47,726 55,278 57,557 62,683 67,333 -30.72%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 38,807 48,422 47,726 55,278 57,557 62,683 67,333 -30.72%
NOSH 44,100 52,633 48,700 51,662 50,050 50,962 51,400 -9.69%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -51.44% -56.58% -50.00% -30.30% -44.30% -23.19% -11.65% -
ROE -33.37% -31.37% -33.76% -19.31% -28.19% -20.81% -13.09% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 57.09 51.01 66.16 68.18 73.20 110.38 147.21 -46.78%
EPS -29.37 -28.86 -33.08 -20.66 -32.42 -25.59 -17.15 43.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.92 0.98 1.07 1.15 1.23 1.31 -23.27%
Adjusted Per Share Value based on latest NOSH - 51,662
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 30.83 32.87 39.45 43.13 44.86 68.88 92.65 -51.94%
EPS -15.86 -18.60 -19.73 -13.07 -19.87 -15.97 -10.79 29.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4752 0.5929 0.5844 0.6769 0.7048 0.7676 0.8245 -30.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.28 0.33 0.32 0.28 0.23 0.35 0.44 -
P/RPS 0.49 0.65 0.48 0.41 0.31 0.32 0.30 38.65%
P/EPS -0.95 -1.14 -0.97 -1.36 -0.71 -1.37 -2.57 -48.46%
EY -104.88 -87.45 -103.38 -73.78 -140.97 -73.12 -38.98 93.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.33 0.26 0.20 0.28 0.34 -3.95%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 28/05/07 27/02/07 30/11/06 24/08/06 30/05/06 -
Price 0.49 0.31 0.34 0.40 0.28 0.28 0.33 -
P/RPS 0.86 0.61 0.51 0.59 0.38 0.25 0.22 147.94%
P/EPS -1.67 -1.07 -1.03 -1.94 -0.86 -1.09 -1.92 -8.87%
EY -59.93 -93.10 -97.29 -51.64 -115.80 -91.40 -51.97 9.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.34 0.35 0.37 0.24 0.23 0.25 71.11%

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