[PJBUMI] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -11.23%
YoY- 169.87%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 16,312 23,516 29,774 25,257 17,377 20,584 33,980 -11.50%
PBT 24,108 -621 3,554 5,077 -5,602 -11,757 -6,921 -
Tax -48,216 -41 -594 -1,162 0 0 -1,797 72.93%
NP -24,108 -662 2,960 3,914 -5,602 -11,757 -8,718 18.45%
-
NP to SH -24,108 -662 2,960 3,914 -5,602 -11,757 -8,718 18.45%
-
Tax Rate 200.00% - 16.71% 22.89% - - - -
Total Cost 40,420 24,178 26,814 21,342 22,979 32,341 42,698 -0.90%
-
Net Worth 1,004,499 28,615 27,500 27,009 25,211 43,110 57,844 60.85%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,004,499 28,615 27,500 27,009 25,211 43,110 57,844 60.85%
NOSH 2,511,249 50,201 49,999 50,017 52,524 48,988 50,299 91.77%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -147.79% -2.82% 9.94% 15.50% -32.24% -57.12% -25.66% -
ROE -2.40% -2.32% 10.76% 14.49% -22.22% -27.27% -15.07% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.65 46.84 59.55 50.50 33.08 42.02 67.55 -53.84%
EPS -0.96 -1.32 5.92 7.83 -10.67 -24.00 -17.33 -38.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.57 0.55 0.54 0.48 0.88 1.15 -16.12%
Adjusted Per Share Value based on latest NOSH - 50,068
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.97 28.80 36.46 30.93 21.28 25.20 41.61 -11.50%
EPS -29.52 -0.81 3.62 4.79 -6.86 -14.40 -10.68 18.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.30 0.3504 0.3367 0.3307 0.3087 0.5279 0.7083 60.85%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.16 0.19 0.23 0.37 0.42 0.28 0.23 -
P/RPS 24.63 0.41 0.39 0.73 1.27 0.67 0.34 104.03%
P/EPS -16.67 -14.39 3.89 4.73 -3.94 -1.17 -1.33 52.35%
EY -6.00 -6.95 25.74 21.15 -25.40 -85.71 -75.36 -34.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.42 0.69 0.88 0.32 0.20 12.23%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 23/11/11 23/11/10 17/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.16 0.20 0.22 0.34 0.35 0.49 0.28 -
P/RPS 24.63 0.43 0.37 0.67 1.06 1.17 0.41 97.77%
P/EPS -16.67 -15.15 3.72 4.34 -3.28 -2.04 -1.62 47.42%
EY -6.00 -6.60 26.91 23.02 -30.48 -48.98 -61.90 -32.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.40 0.63 0.73 0.56 0.24 8.87%

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