[PJBUMI] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -22.75%
YoY- 45.77%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 4,776 6,183 6,419 7,244 8,036 7,449 6,998 -22.42%
PBT -4,904 -3,176 -2,220 -1,401 -1,073 -2,753 -3,115 35.21%
Tax -12 -373 -369 -369 -369 -8 0 -
NP -4,916 -3,549 -2,589 -1,770 -1,442 -2,761 -3,115 35.43%
-
NP to SH -4,897 -3,549 -2,589 -1,770 -1,442 -2,761 -3,115 35.09%
-
Tax Rate - - - - - - - -
Total Cost 9,692 9,732 9,008 9,014 9,478 10,210 10,113 -2.78%
-
Net Worth 22,140 22,960 11,500 13,500 14,499 14,499 15,000 29.54%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 22,140 22,960 11,500 13,500 14,499 14,499 15,000 29.54%
NOSH 82,000 82,000 50,000 50,000 50,000 50,000 50,000 38.94%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -102.93% -57.40% -40.33% -24.43% -17.94% -37.07% -44.51% -
ROE -22.12% -15.46% -22.51% -13.11% -9.94% -19.04% -20.77% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.82 7.54 12.84 14.49 16.07 14.90 14.00 -44.20%
EPS -5.97 -4.33 -5.18 -3.54 -2.88 -5.52 -6.23 -2.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.23 0.27 0.29 0.29 0.30 -6.76%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.85 7.57 7.86 8.87 9.84 9.12 8.57 -22.41%
EPS -6.00 -4.35 -3.17 -2.17 -1.77 -3.38 -3.81 35.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2711 0.2811 0.1408 0.1653 0.1776 0.1776 0.1837 29.53%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.27 0.31 0.295 0.315 0.285 0.225 0.22 -
P/RPS 4.64 4.11 2.30 2.17 1.77 1.51 1.57 105.53%
P/EPS -4.52 -7.16 -5.70 -8.90 -9.88 -4.07 -3.53 17.86%
EY -22.12 -13.96 -17.55 -11.24 -10.12 -24.54 -28.32 -15.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.11 1.28 1.17 0.98 0.78 0.73 23.27%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 29/08/17 19/05/17 27/02/17 25/11/16 29/08/16 -
Price 0.22 0.29 0.27 0.275 0.26 0.285 0.225 -
P/RPS 3.78 3.85 2.10 1.90 1.62 1.91 1.61 76.37%
P/EPS -3.68 -6.70 -5.21 -7.77 -9.02 -5.16 -3.61 1.28%
EY -27.15 -14.92 -19.18 -12.87 -11.09 -19.38 -27.69 -1.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.04 1.17 1.02 0.90 0.98 0.75 5.24%

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