[PJBUMI] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -72.39%
YoY- 124.9%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 17,313 23,087 29,043 26,601 17,420 16,036 30,843 -9.16%
PBT -19,457 -459 3,537 2,216 -3,816 -17,056 -14,010 5.62%
Tax -790 -306 -254 -1,135 -526 -1,058 3,022 -
NP -20,247 -765 3,283 1,081 -4,342 -18,114 -10,988 10.71%
-
NP to SH -20,247 -765 3,283 1,081 -4,342 -18,114 -10,988 10.71%
-
Tax Rate - - 7.18% 51.22% - - - -
Total Cost 37,560 23,852 25,760 25,520 21,762 34,150 41,831 -1.77%
-
Net Worth 7,999 28,066 28,999 25,045 24,010 28,144 53,868 -27.20%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 7,999 28,066 28,999 25,045 24,010 28,144 53,868 -27.20%
NOSH 50,000 50,118 49,999 50,091 50,022 49,376 50,819 -0.27%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -116.95% -3.31% 11.30% 4.06% -24.93% -112.96% -35.63% -
ROE -253.09% -2.73% 11.32% 4.32% -18.08% -64.36% -20.40% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 34.63 46.06 58.09 53.11 34.82 32.48 60.69 -8.91%
EPS -40.00 -0.02 6.57 2.16 -8.68 -36.23 -22.00 10.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.56 0.58 0.50 0.48 0.57 1.06 -27.01%
Adjusted Per Share Value based on latest NOSH - 49,972
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 21.11 28.15 35.42 32.44 21.24 19.56 37.61 -9.16%
EPS -24.69 -0.93 4.00 1.32 -5.30 -22.09 -13.40 10.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0976 0.3423 0.3537 0.3054 0.2928 0.3432 0.6569 -27.20%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.31 0.21 0.21 0.36 0.40 0.48 0.28 -
P/RPS 0.90 0.46 0.36 0.68 1.15 1.48 0.46 11.82%
P/EPS -0.77 -13.76 3.20 16.68 -4.61 -1.31 -1.29 -8.23%
EY -130.63 -7.27 31.27 5.99 -21.70 -76.43 -77.22 9.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 0.38 0.36 0.72 0.83 0.84 0.26 39.74%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 27/02/07 -
Price 0.20 0.22 0.21 0.35 0.37 0.50 0.40 -
P/RPS 0.58 0.48 0.36 0.66 1.06 1.54 0.66 -2.12%
P/EPS -0.49 -14.41 3.20 16.22 -4.26 -1.36 -1.85 -19.84%
EY -202.47 -6.94 31.27 6.17 -23.46 -73.37 -54.05 24.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.39 0.36 0.70 0.77 0.88 0.38 21.92%

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