[PJDEV] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -37.17%
YoY- 26.84%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
Revenue 432,646 381,306 333,472 279,738 278,838 244,218 244,218 12.10%
PBT 19,246 33,120 26,358 8,444 6,400 196 196 150.14%
Tax -3,500 -10,018 -7,370 -6,544 -4,902 -196 -196 77.92%
NP 15,746 23,102 18,988 1,900 1,498 0 0 -
-
NP to SH 16,016 23,102 18,988 1,900 1,498 -2,654 -2,654 -
-
Tax Rate 18.19% 30.25% 27.96% 77.50% 76.59% 100.00% 100.00% -
Total Cost 416,900 358,204 314,484 277,838 277,340 244,218 244,218 11.28%
-
Net Worth 705,886 730,680 734,872 723,809 746,191 499,204 0 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
Net Worth 705,886 730,680 734,872 723,809 746,191 499,204 0 -
NOSH 455,000 456,561 456,442 452,380 468,125 315,952 315,952 7.56%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
NP Margin 3.64% 6.06% 5.69% 0.68% 0.54% 0.00% 0.00% -
ROE 2.27% 3.16% 2.58% 0.26% 0.20% -0.53% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
RPS 95.09 83.52 73.06 61.84 59.56 77.30 77.30 4.22%
EPS 3.52 5.06 4.16 0.42 0.32 -0.84 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5514 1.6004 1.61 1.60 1.594 1.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 485,000
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
RPS 81.32 71.67 62.68 52.58 52.41 45.91 45.91 12.10%
EPS 3.01 4.34 3.57 0.36 0.28 -0.50 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3269 1.3735 1.3813 1.3605 1.4026 0.9384 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 26/12/00 -
Price 0.37 0.51 0.48 0.37 0.58 0.67 0.67 -
P/RPS 0.39 0.61 0.66 0.60 0.97 0.87 0.87 -14.81%
P/EPS 10.51 10.08 11.54 88.10 181.25 -79.76 -79.76 -
EY 9.51 9.92 8.67 1.14 0.55 -1.25 -1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.32 0.30 0.23 0.36 0.42 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
Date 22/02/06 23/02/05 26/02/04 25/02/03 27/02/02 27/02/01 - -
Price 0.43 0.47 0.54 0.38 0.58 0.56 0.00 -
P/RPS 0.45 0.56 0.74 0.61 0.97 0.72 0.00 -
P/EPS 12.22 9.29 12.98 90.48 181.25 -66.67 0.00 -
EY 8.19 10.77 7.70 1.11 0.55 -1.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.34 0.24 0.36 0.35 0.00 -

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