[PJBUMI] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 601.94%
YoY- -7.28%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 12,304 17,268 23,176 29,892 16,996 13,076 17,380 -5.58%
PBT 1,516 -2,580 1,332 8,640 8,184 -7,596 -15,584 -
Tax -876 0 0 -1,052 0 0 0 -
NP 640 -2,580 1,332 7,588 8,184 -7,596 -15,584 -
-
NP to SH 640 -2,580 1,332 7,588 8,184 -7,596 -15,584 -
-
Tax Rate 57.78% - 0.00% 12.18% 0.00% - - -
Total Cost 11,664 19,848 21,844 22,304 8,812 20,672 32,964 -15.88%
-
Net Worth 7,999 27,500 28,826 27,028 26,597 25,161 47,726 -25.72%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 7,999 27,500 28,826 27,028 26,597 25,161 47,726 -25.72%
NOSH 50,000 50,000 49,701 50,052 51,150 47,475 48,700 0.43%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.20% -14.94% 5.75% 25.38% 48.15% -58.09% -89.67% -
ROE 8.00% -9.38% 4.62% 28.07% 30.77% -30.19% -32.65% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 24.61 34.54 46.63 59.72 33.23 27.54 35.69 -6.00%
EPS 0.00 -5.16 2.68 15.16 16.00 -16.00 -32.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.55 0.58 0.54 0.52 0.53 0.98 -26.05%
Adjusted Per Share Value based on latest NOSH - 50,052
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 15.00 21.06 28.26 36.45 20.73 15.95 21.20 -5.59%
EPS 0.78 -3.15 1.62 9.25 9.98 -9.26 -19.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0976 0.3354 0.3515 0.3296 0.3244 0.3069 0.582 -25.71%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.19 0.23 0.23 0.31 0.37 0.38 0.32 -
P/RPS 0.77 0.67 0.49 0.52 1.11 1.38 0.90 -2.56%
P/EPS 14.84 -4.46 8.58 2.04 2.31 -2.38 -1.00 -
EY 6.74 -22.43 11.65 48.90 43.24 -42.11 -100.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.42 0.40 0.57 0.71 0.72 0.33 23.80%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 30/05/12 30/05/11 26/05/10 28/05/09 29/05/08 28/05/07 -
Price 0.235 0.25 0.20 0.32 0.25 0.50 0.34 -
P/RPS 0.95 0.72 0.43 0.54 0.75 1.82 0.95 0.00%
P/EPS 18.36 -4.84 7.46 2.11 1.56 -3.13 -1.06 -
EY 5.45 -20.64 13.40 47.38 64.00 -32.00 -94.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.45 0.34 0.59 0.48 0.94 0.35 26.99%

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