[PJDEV] YoY Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -38.54%
YoY- 230.13%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 430,324 382,324 342,560 272,216 279,244 217,168 249,072 -0.57%
PBT 16,032 28,404 27,704 10,172 2,900 -4,648 712 -3.25%
Tax -4,492 -7,560 -7,676 -7,148 -1,984 4,648 -712 -1.93%
NP 11,540 20,844 20,028 3,024 916 0 0 -100.00%
-
NP to SH 12,032 20,844 20,028 3,024 916 -7,276 -1,144 -
-
Tax Rate 28.02% 26.62% 27.71% 70.27% 68.41% - 100.00% -
Total Cost 418,784 361,480 322,532 269,192 278,328 217,168 249,072 -0.55%
-
Net Worth 455,757 738,225 728,290 711,529 729,594 548,542 522,989 0.14%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 455,757 738,225 728,290 711,529 729,594 548,542 522,989 0.14%
NOSH 455,757 457,105 455,181 444,705 457,999 284,218 260,000 -0.59%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.68% 5.45% 5.85% 1.11% 0.33% 0.00% 0.00% -
ROE 2.64% 2.82% 2.75% 0.43% 0.13% -1.33% -0.22% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 94.42 83.64 75.26 61.21 60.97 76.41 95.80 0.01%
EPS 2.52 4.56 4.40 0.68 0.20 -2.56 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.615 1.60 1.60 1.593 1.93 2.0115 0.74%
Adjusted Per Share Value based on latest NOSH - 444,705
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 80.89 71.87 64.39 51.17 52.49 40.82 46.82 -0.57%
EPS 2.26 3.92 3.76 0.57 0.17 -1.37 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8567 1.3876 1.369 1.3375 1.3714 1.0311 0.9831 0.14%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.40 0.41 0.49 0.44 0.42 0.83 0.00 -
P/RPS 0.42 0.49 0.65 0.72 0.69 1.09 0.00 -100.00%
P/EPS 15.15 8.99 11.14 64.71 210.00 -32.42 0.00 -100.00%
EY 6.60 11.12 8.98 1.55 0.48 -3.08 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.25 0.31 0.28 0.26 0.43 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/05 24/11/04 18/11/03 26/11/02 29/11/01 29/11/00 25/11/99 -
Price 0.40 0.50 0.47 0.40 0.55 0.80 0.00 -
P/RPS 0.42 0.60 0.62 0.65 0.90 1.05 0.00 -100.00%
P/EPS 15.15 10.96 10.68 58.82 275.00 -31.25 0.00 -100.00%
EY 6.60 9.12 9.36 1.70 0.36 -3.20 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.29 0.25 0.35 0.41 0.00 -100.00%

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