[PJBUMI] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -21.9%
YoY- 138.16%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 7,342 4,804 16,810 19,582 16,312 23,516 29,774 -20.79%
PBT -2,861 -3,650 346 10,385 24,108 -621 3,554 -
Tax -10 0 1,182 -1,185 -48,216 -41 -594 -49.34%
NP -2,872 -3,650 1,529 9,200 -24,108 -662 2,960 -
-
NP to SH -2,872 -3,650 1,529 9,200 -24,108 -662 2,960 -
-
Tax Rate - - -341.62% 11.41% 200.00% - 16.71% -
Total Cost 10,214 8,454 15,281 10,382 40,420 24,178 26,814 -14.84%
-
Net Worth 14,499 17,000 10,000 14,499 1,004,499 28,615 27,500 -10.11%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 14,499 17,000 10,000 14,499 1,004,499 28,615 27,500 -10.11%
NOSH 50,000 50,000 50,000 50,000 2,511,249 50,201 49,999 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -39.11% -75.99% 9.10% 46.98% -147.79% -2.82% 9.94% -
ROE -19.81% -21.47% 15.29% 63.45% -2.40% -2.32% 10.76% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.69 9.61 33.62 39.17 0.65 46.84 59.55 -20.78%
EPS -5.75 -7.31 3.05 18.67 -0.96 -1.32 5.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.34 0.20 0.29 0.40 0.57 0.55 -10.10%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.95 5.86 20.50 23.88 19.89 28.68 36.31 -20.79%
EPS -3.50 -4.45 1.87 11.22 -29.40 -0.81 3.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1768 0.2073 0.122 0.1768 12.25 0.349 0.3354 -10.11%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.225 0.25 0.32 0.25 0.16 0.19 0.23 -
P/RPS 1.53 2.60 0.95 0.64 24.63 0.41 0.39 25.55%
P/EPS -3.92 -3.42 10.46 1.36 -16.67 -14.39 3.89 -
EY -25.53 -29.21 9.56 73.60 -6.00 -6.95 25.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.74 1.60 0.86 0.40 0.33 0.42 10.85%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 25/11/15 28/11/14 28/11/13 30/11/12 23/11/11 23/11/10 -
Price 0.285 0.275 0.31 0.23 0.16 0.20 0.22 -
P/RPS 1.94 2.86 0.92 0.59 24.63 0.43 0.37 31.77%
P/EPS -4.96 -3.77 10.14 1.25 -16.67 -15.15 3.72 -
EY -20.15 -26.55 9.87 80.00 -6.00 -6.60 26.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.81 1.55 0.79 0.40 0.35 0.40 16.09%

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