[PJBUMI] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -65.59%
YoY- 115.64%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 8,037 5,567 16,712 20,098 17,313 23,087 29,043 -19.25%
PBT -1,154 -3,552 1,353 5,399 -19,457 -459 3,537 -
Tax -292 133 498 -2,233 -790 -306 -254 2.34%
NP -1,446 -3,419 1,851 3,166 -20,247 -765 3,283 -
-
NP to SH -1,446 -3,419 1,851 3,166 -20,247 -765 3,283 -
-
Tax Rate - - -36.81% 41.36% - - 7.18% -
Total Cost 9,483 8,986 14,861 16,932 37,560 23,852 25,760 -15.32%
-
Net Worth 14,489 16,500 19,999 8,411 7,999 28,066 28,999 -10.91%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 14,489 16,500 19,999 8,411 7,999 28,066 28,999 -10.91%
NOSH 49,965 50,000 49,999 46,728 50,000 50,118 49,999 -0.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -17.99% -61.42% 11.08% 15.75% -116.95% -3.31% 11.30% -
ROE -9.98% -20.72% 9.26% 37.64% -253.09% -2.73% 11.32% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.09 11.13 33.42 43.01 34.63 46.06 58.09 -19.24%
EPS -2.89 -6.84 3.70 6.33 -40.00 -0.02 6.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.33 0.40 0.18 0.16 0.56 0.58 -10.90%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.80 6.79 20.38 24.51 21.11 28.15 35.42 -19.26%
EPS -1.76 -4.17 2.26 3.86 -24.69 -0.93 4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1767 0.2012 0.2439 0.1026 0.0976 0.3423 0.3537 -10.91%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.285 0.29 0.265 0.20 0.31 0.21 0.21 -
P/RPS 1.77 2.60 0.79 0.47 0.90 0.46 0.36 30.36%
P/EPS -9.85 -4.24 7.16 2.95 -0.77 -13.76 3.20 -
EY -10.15 -23.58 13.97 33.88 -130.63 -7.27 31.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.88 0.66 1.11 1.94 0.38 0.36 18.14%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 26/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.26 0.235 0.22 0.30 0.20 0.22 0.21 -
P/RPS 1.62 2.11 0.66 0.70 0.58 0.48 0.36 28.46%
P/EPS -8.98 -3.44 5.94 4.43 -0.49 -14.41 3.20 -
EY -11.13 -29.10 16.83 22.58 -202.47 -6.94 31.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.71 0.55 1.67 1.25 0.39 0.36 16.48%

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