[PJBUMI] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -50.96%
YoY- -82.76%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 20,369 25,177 26,847 32,219 35,225 36,635 56,251 -49.10%
PBT -12,837 -12,521 -14,761 -15,598 -8,895 -17,122 -13,813 -4.75%
Tax 0 -429 -429 -512 -1,777 894 771 -
NP -12,837 -12,950 -15,190 -16,110 -10,672 -16,228 -13,042 -1.04%
-
NP to SH -12,837 -12,950 -15,190 -16,110 -10,672 -16,228 -13,042 -1.04%
-
Tax Rate - - - - - - - -
Total Cost 33,206 38,127 42,037 48,329 45,897 52,863 69,293 -38.68%
-
Net Worth 40,200 38,807 48,422 47,726 55,278 57,557 62,683 -25.57%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 40,200 38,807 48,422 47,726 55,278 57,557 62,683 -25.57%
NOSH 50,250 44,100 52,633 48,700 51,662 50,050 50,962 -0.93%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -63.02% -51.44% -56.58% -50.00% -30.30% -44.30% -23.19% -
ROE -31.93% -33.37% -31.37% -33.76% -19.31% -28.19% -20.81% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 40.54 57.09 51.01 66.16 68.18 73.20 110.38 -48.62%
EPS -25.55 -29.37 -28.86 -33.08 -20.66 -32.42 -25.59 -0.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.88 0.92 0.98 1.07 1.15 1.23 -24.87%
Adjusted Per Share Value based on latest NOSH - 48,700
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 24.94 30.83 32.87 39.45 43.13 44.86 68.88 -49.10%
EPS -15.72 -15.86 -18.60 -19.73 -13.07 -19.87 -15.97 -1.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4922 0.4752 0.5929 0.5844 0.6769 0.7048 0.7676 -25.58%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.48 0.28 0.33 0.32 0.28 0.23 0.35 -
P/RPS 1.18 0.49 0.65 0.48 0.41 0.31 0.32 138.11%
P/EPS -1.88 -0.95 -1.14 -0.97 -1.36 -0.71 -1.37 23.41%
EY -53.22 -104.88 -87.45 -103.38 -73.78 -140.97 -73.12 -19.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.32 0.36 0.33 0.26 0.20 0.28 65.98%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 30/08/07 28/05/07 27/02/07 30/11/06 24/08/06 -
Price 0.50 0.49 0.31 0.34 0.40 0.28 0.28 -
P/RPS 1.23 0.86 0.61 0.51 0.59 0.38 0.25 188.43%
P/EPS -1.96 -1.67 -1.07 -1.03 -1.94 -0.86 -1.09 47.71%
EY -51.09 -59.93 -93.10 -97.29 -51.64 -115.80 -91.40 -32.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.34 0.35 0.37 0.24 0.23 95.40%

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