[PJBUMI] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 90.88%
YoY- 96.35%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 26,529 23,331 21,272 18,399 17,419 17,964 19,121 24.32%
PBT 2,240 4,194 2,439 130 -3,815 -8,221 -8,961 -
Tax -1,143 -1,398 -1,398 -526 -526 0 0 -
NP 1,097 2,796 1,041 -396 -4,341 -8,221 -8,961 -
-
NP to SH 1,097 2,796 1,041 -396 -4,341 -8,221 -8,961 -
-
Tax Rate 51.03% 33.33% 57.32% 404.62% - - - -
Total Cost 25,432 20,535 20,231 18,795 21,760 26,185 28,082 -6.37%
-
Net Worth 24,986 27,036 25,837 26,597 24,111 24,575 21,300 11.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 24,986 27,036 25,837 26,597 24,111 24,575 21,300 11.19%
NOSH 49,972 50,068 49,687 51,150 50,232 51,200 42,600 11.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.14% 11.98% 4.89% -2.15% -24.92% -45.76% -46.86% -
ROE 4.39% 10.34% 4.03% -1.49% -18.00% -33.45% -42.07% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 53.09 46.60 42.81 35.97 34.68 35.09 44.88 11.81%
EPS 2.20 5.58 2.10 -0.77 -8.64 -16.06 -21.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.54 0.52 0.52 0.48 0.48 0.50 0.00%
Adjusted Per Share Value based on latest NOSH - 51,150
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 32.48 28.57 26.05 22.53 21.33 22.00 23.41 24.32%
EPS 1.34 3.42 1.27 -0.48 -5.32 -10.07 -10.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.306 0.3311 0.3164 0.3257 0.2952 0.3009 0.2608 11.21%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.36 0.37 0.29 0.37 0.40 0.42 0.45 -
P/RPS 0.68 0.79 0.68 1.03 1.15 1.20 1.00 -22.61%
P/EPS 16.40 6.63 13.84 -47.79 -4.63 -2.62 -2.14 -
EY 6.10 15.09 7.22 -2.09 -21.60 -38.23 -46.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.56 0.71 0.83 0.88 0.90 -13.78%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 17/11/09 20/08/09 28/05/09 27/02/09 28/11/08 21/08/08 -
Price 0.35 0.34 0.34 0.25 0.37 0.35 0.44 -
P/RPS 0.66 0.73 0.79 0.70 1.07 1.00 0.98 -23.11%
P/EPS 15.94 6.09 16.23 -32.29 -4.28 -2.18 -2.09 -
EY 6.27 16.42 6.16 -3.10 -23.36 -45.88 -47.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.65 0.48 0.77 0.73 0.88 -14.11%

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