[PJBUMI] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -26.03%
YoY- 18.59%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 26,601 17,420 16,036 30,843 77,315 69,599 78,483 -16.48%
PBT 2,216 -3,816 -17,056 -14,010 -15,454 5,615 14,778 -27.09%
Tax -1,135 -526 -1,058 3,022 1,957 -2,729 -3,451 -16.90%
NP 1,081 -4,342 -18,114 -10,988 -13,497 2,886 11,327 -32.37%
-
NP to SH 1,081 -4,342 -18,114 -10,988 -13,497 2,886 11,327 -32.37%
-
Tax Rate 51.22% - - - - 48.60% 23.35% -
Total Cost 25,520 21,762 34,150 41,831 90,812 66,713 67,156 -14.88%
-
Net Worth 25,045 24,010 28,144 53,868 63,364 80,754 74,364 -16.57%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 25,045 24,010 28,144 53,868 63,364 80,754 74,364 -16.57%
NOSH 50,091 50,022 49,376 50,819 49,503 52,100 49,247 0.28%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.06% -24.93% -112.96% -35.63% -17.46% 4.15% 14.43% -
ROE 4.32% -18.08% -64.36% -20.40% -21.30% 3.57% 15.23% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 53.11 34.82 32.48 60.69 156.18 133.59 159.36 -16.72%
EPS 2.16 -8.68 -36.23 -22.00 -27.00 6.00 23.00 -32.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.48 0.57 1.06 1.28 1.55 1.51 -16.80%
Adjusted Per Share Value based on latest NOSH - 51,662
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 32.57 21.33 19.64 37.77 94.67 85.22 96.10 -16.48%
EPS 1.32 -5.32 -22.18 -13.45 -16.53 3.53 13.87 -32.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3067 0.294 0.3446 0.6596 0.7759 0.9888 0.9106 -16.57%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.36 0.40 0.48 0.28 0.38 1.37 2.65 -
P/RPS 0.68 1.15 1.48 0.46 0.24 1.03 1.66 -13.80%
P/EPS 16.68 -4.61 -1.31 -1.29 -1.39 24.73 11.52 6.35%
EY 5.99 -21.70 -76.43 -77.22 -71.75 4.04 8.68 -5.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.83 0.84 0.26 0.30 0.88 1.75 -13.74%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 27/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.35 0.37 0.50 0.40 0.43 1.62 2.60 -
P/RPS 0.66 1.06 1.54 0.66 0.28 1.21 1.63 -13.97%
P/EPS 16.22 -4.26 -1.36 -1.85 -1.58 29.25 11.30 6.20%
EY 6.17 -23.46 -73.37 -54.05 -63.41 3.42 8.85 -5.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.77 0.88 0.38 0.34 1.05 1.72 -13.90%

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