[PJBUMI] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -41.83%
YoY- -352.66%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 29,892 16,996 13,076 17,380 29,404 35,988 42,604 -5.73%
PBT 8,640 8,184 -7,596 -15,584 11,228 -9,388 -7,680 -
Tax -1,052 0 0 0 -5,060 -668 -192 32.75%
NP 7,588 8,184 -7,596 -15,584 6,168 -10,056 -7,872 -
-
NP to SH 7,588 8,184 -7,596 -15,584 6,168 -10,056 -7,872 -
-
Tax Rate 12.18% 0.00% - - 45.07% - - -
Total Cost 22,304 8,812 20,672 32,964 23,236 46,044 50,476 -12.72%
-
Net Worth 27,028 26,597 25,161 47,726 67,333 72,906 72,324 -15.12%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 27,028 26,597 25,161 47,726 67,333 72,906 72,324 -15.12%
NOSH 50,052 51,150 47,475 48,700 51,400 50,280 49,200 0.28%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 25.38% 48.15% -58.09% -89.67% 20.98% -27.94% -18.48% -
ROE 28.07% 30.77% -30.19% -32.65% 9.16% -13.79% -10.88% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 59.72 33.23 27.54 35.69 57.21 71.58 86.59 -6.00%
EPS 15.16 16.00 -16.00 -32.00 12.00 -20.00 -16.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.52 0.53 0.98 1.31 1.45 1.47 -15.36%
Adjusted Per Share Value based on latest NOSH - 48,700
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 36.60 20.81 16.01 21.28 36.00 44.07 52.17 -5.73%
EPS 9.29 10.02 -9.30 -19.08 7.55 -12.31 -9.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.331 0.3257 0.3081 0.5844 0.8245 0.8927 0.8856 -15.12%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.31 0.37 0.38 0.32 0.44 1.39 2.66 -
P/RPS 0.52 1.11 1.38 0.90 0.77 1.94 3.07 -25.60%
P/EPS 2.04 2.31 -2.38 -1.00 3.67 -6.95 -16.63 -
EY 48.90 43.24 -42.11 -100.00 27.27 -14.39 -6.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.71 0.72 0.33 0.34 0.96 1.81 -17.50%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 29/05/08 28/05/07 30/05/06 31/05/05 28/05/04 -
Price 0.32 0.25 0.50 0.34 0.33 0.96 1.88 -
P/RPS 0.54 0.75 1.82 0.95 0.58 1.34 2.17 -20.68%
P/EPS 2.11 1.56 -3.13 -1.06 2.75 -4.80 -11.75 -
EY 47.38 64.00 -32.00 -94.12 36.36 -20.83 -8.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.48 0.94 0.35 0.25 0.66 1.28 -12.10%

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