[PJBUMI] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 31.51%
YoY- -441.4%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 35,225 36,635 56,251 75,664 77,310 88,336 77,584 -40.84%
PBT -8,895 -17,122 -13,813 -9,270 -14,424 -1,101 3,313 -
Tax -1,777 894 771 455 1,553 -2,264 -2,779 -25.71%
NP -10,672 -16,228 -13,042 -8,815 -12,871 -3,365 534 -
-
NP to SH -10,672 -16,228 -13,042 -8,815 -12,871 -3,365 534 -
-
Tax Rate - - - - - - 83.88% -
Total Cost 45,897 52,863 69,293 84,479 90,181 91,701 77,050 -29.13%
-
Net Worth 55,278 57,557 62,683 67,333 65,783 58,486 72,906 -16.80%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 55,278 57,557 62,683 67,333 65,783 58,486 72,906 -16.80%
NOSH 51,662 50,050 50,962 51,400 50,994 40,900 50,280 1.81%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -30.30% -44.30% -23.19% -11.65% -16.65% -3.81% 0.69% -
ROE -19.31% -28.19% -20.81% -13.09% -19.57% -5.75% 0.73% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 68.18 73.20 110.38 147.21 151.60 215.98 154.30 -41.90%
EPS -20.66 -32.42 -25.59 -17.15 -25.24 -8.23 1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.15 1.23 1.31 1.29 1.43 1.45 -18.29%
Adjusted Per Share Value based on latest NOSH - 51,400
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 42.96 44.68 68.60 92.27 94.28 107.73 94.61 -40.83%
EPS -13.01 -19.79 -15.90 -10.75 -15.70 -4.10 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6741 0.7019 0.7644 0.8211 0.8022 0.7133 0.8891 -16.81%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.28 0.23 0.35 0.44 0.38 0.54 0.77 -
P/RPS 0.41 0.31 0.32 0.30 0.25 0.25 0.50 -12.36%
P/EPS -1.36 -0.71 -1.37 -2.57 -1.51 -6.56 72.50 -
EY -73.78 -140.97 -73.12 -38.98 -66.42 -15.24 1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.20 0.28 0.34 0.29 0.38 0.53 -37.71%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 24/08/06 30/05/06 28/02/06 25/11/05 29/08/05 -
Price 0.40 0.28 0.28 0.33 0.43 0.45 0.62 -
P/RPS 0.59 0.38 0.25 0.22 0.28 0.21 0.40 29.48%
P/EPS -1.94 -0.86 -1.09 -1.92 -1.70 -5.47 58.38 -
EY -51.64 -115.80 -91.40 -51.97 -58.70 -18.28 1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.24 0.23 0.25 0.33 0.31 0.43 -9.50%

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