[PJBUMI] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 47.2%
YoY- 66.18%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 23,331 21,272 18,399 17,419 17,964 19,121 19,293 13.49%
PBT 4,194 2,439 130 -3,815 -8,221 -8,961 -10,840 -
Tax -1,398 -1,398 -526 -526 0 0 0 -
NP 2,796 1,041 -396 -4,341 -8,221 -8,961 -10,840 -
-
NP to SH 2,796 1,041 -396 -4,341 -8,221 -8,961 -10,840 -
-
Tax Rate 33.33% 57.32% 404.62% - - - - -
Total Cost 20,535 20,231 18,795 21,760 26,185 28,082 30,133 -22.54%
-
Net Worth 27,036 25,837 26,597 24,111 24,575 21,300 25,161 4.90%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 27,036 25,837 26,597 24,111 24,575 21,300 25,161 4.90%
NOSH 50,068 49,687 51,150 50,232 51,200 42,600 47,475 3.60%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.98% 4.89% -2.15% -24.92% -45.76% -46.86% -56.19% -
ROE 10.34% 4.03% -1.49% -18.00% -33.45% -42.07% -43.08% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.60 42.81 35.97 34.68 35.09 44.88 40.64 9.54%
EPS 5.58 2.10 -0.77 -8.64 -16.06 -21.04 -22.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.52 0.52 0.48 0.48 0.50 0.53 1.25%
Adjusted Per Share Value based on latest NOSH - 50,232
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 28.45 25.94 22.44 21.24 21.91 23.32 23.53 13.48%
EPS 3.41 1.27 -0.48 -5.29 -10.03 -10.93 -13.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3297 0.3151 0.3244 0.294 0.2997 0.2598 0.3069 4.88%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.37 0.29 0.37 0.40 0.42 0.45 0.38 -
P/RPS 0.79 0.68 1.03 1.15 1.20 1.00 0.94 -10.93%
P/EPS 6.63 13.84 -47.79 -4.63 -2.62 -2.14 -1.66 -
EY 15.09 7.22 -2.09 -21.60 -38.23 -46.74 -60.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.56 0.71 0.83 0.88 0.90 0.72 -2.79%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 20/08/09 28/05/09 27/02/09 28/11/08 21/08/08 29/05/08 -
Price 0.34 0.34 0.25 0.37 0.35 0.44 0.50 -
P/RPS 0.73 0.79 0.70 1.07 1.00 0.98 1.23 -29.35%
P/EPS 6.09 16.23 -32.29 -4.28 -2.18 -2.09 -2.19 -
EY 16.42 6.16 -3.10 -23.36 -45.88 -47.81 -45.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.48 0.77 0.73 0.88 0.94 -23.39%

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