[PJBUMI] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -33.71%
YoY- 224.47%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 23,086 27,250 29,248 30,266 31,945 29,916 29,775 -15.56%
PBT -459 1,762 3,261 3,066 4,893 1,097 141 -
Tax -306 161 10 10 -253 -716 -534 -30.93%
NP -765 1,923 3,271 3,076 4,640 381 -393 55.71%
-
NP to SH -765 1,923 3,271 3,076 4,640 381 -393 55.71%
-
Tax Rate - -9.14% -0.31% -0.33% 5.17% 65.27% 378.72% -
Total Cost 23,851 25,327 25,977 27,190 27,305 29,535 30,168 -14.46%
-
Net Worth 27,712 0 28,056 28,826 29,022 27,500 26,044 4.21%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 27,712 0 28,056 28,826 29,022 27,500 26,044 4.21%
NOSH 49,487 50,645 50,101 49,701 50,038 50,000 50,084 -0.79%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -3.31% 7.06% 11.18% 10.16% 14.52% 1.27% -1.32% -
ROE -2.76% 0.00% 11.66% 10.67% 15.99% 1.39% -1.51% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 46.65 53.81 58.38 60.90 63.84 59.83 59.45 -14.88%
EPS -1.55 3.80 6.53 6.19 9.27 0.76 -0.78 57.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.00 0.56 0.58 0.58 0.55 0.52 5.05%
Adjusted Per Share Value based on latest NOSH - 49,701
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 28.27 33.37 35.81 37.06 39.12 36.63 36.46 -15.56%
EPS -0.94 2.35 4.01 3.77 5.68 0.47 -0.48 56.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3393 0.00 0.3436 0.353 0.3554 0.3367 0.3189 4.20%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.21 0.19 0.18 0.23 0.21 0.23 0.31 -
P/RPS 0.45 0.35 0.31 0.38 0.33 0.38 0.52 -9.16%
P/EPS -13.58 5.00 2.76 3.72 2.26 30.18 -39.51 -50.83%
EY -7.36 19.98 36.27 26.91 44.16 3.31 -2.53 103.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.32 0.40 0.36 0.42 0.60 -26.18%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 23/11/11 19/08/11 30/05/11 28/02/11 23/11/10 21/07/10 -
Price 0.22 0.20 0.20 0.20 0.21 0.22 0.32 -
P/RPS 0.47 0.37 0.34 0.33 0.33 0.37 0.54 -8.81%
P/EPS -14.23 5.27 3.06 3.23 2.26 28.87 -40.78 -50.34%
EY -7.03 18.99 32.64 30.94 44.16 3.46 -2.45 101.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.00 0.36 0.34 0.36 0.40 0.62 -26.52%

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