[PJDEV] YoY Cumulative Quarter Result on 30-Sep-2004 [#1]

Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -73.28%
YoY- 4.07%
Quarter Report
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 168,567 120,442 107,581 95,581 85,640 68,054 69,811 15.81%
PBT 19,239 8,057 4,008 7,101 6,926 2,543 725 72.66%
Tax -4,614 -1,621 -1,123 -1,890 -1,919 -1,787 -496 44.99%
NP 14,625 6,436 2,885 5,211 5,007 756 229 99.86%
-
NP to SH 14,270 6,423 3,008 5,211 5,007 756 229 99.04%
-
Tax Rate 23.98% 20.12% 28.02% 26.62% 27.71% 70.27% 68.41% -
Total Cost 153,942 114,006 104,696 90,370 80,633 67,298 69,582 14.14%
-
Net Worth 715,779 683,297 455,757 738,225 728,290 711,529 729,594 -0.31%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 715,779 683,297 455,757 738,225 728,290 711,529 729,594 -0.31%
NOSH 455,910 455,531 455,757 457,105 455,181 444,705 457,999 -0.07%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.68% 5.34% 2.68% 5.45% 5.85% 1.11% 0.33% -
ROE 1.99% 0.94% 0.66% 0.71% 0.69% 0.11% 0.03% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 36.97 26.44 23.60 20.91 18.81 15.30 15.24 15.90%
EPS 3.13 1.41 0.63 1.14 1.10 0.17 0.05 99.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.50 1.00 1.615 1.60 1.60 1.593 -0.24%
Adjusted Per Share Value based on latest NOSH - 457,105
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 31.69 22.64 20.22 17.97 16.10 12.79 13.12 15.82%
EPS 2.68 1.21 0.57 0.98 0.94 0.14 0.04 101.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3455 1.2844 0.8567 1.3876 1.369 1.3375 1.3714 -0.31%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.92 0.44 0.40 0.41 0.49 0.44 0.42 -
P/RPS 2.49 1.66 1.69 1.96 2.60 2.88 2.76 -1.70%
P/EPS 29.39 31.21 60.61 35.96 44.55 258.82 840.00 -42.79%
EY 3.40 3.20 1.65 2.78 2.24 0.39 0.12 74.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.29 0.40 0.25 0.31 0.28 0.26 14.62%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 22/11/06 23/11/05 24/11/04 18/11/03 26/11/02 29/11/01 -
Price 0.83 0.49 0.40 0.50 0.47 0.40 0.55 -
P/RPS 2.24 1.85 1.69 2.39 2.50 2.61 3.61 -7.64%
P/EPS 26.52 34.75 60.61 43.86 42.73 235.29 1,100.00 -46.23%
EY 3.77 2.88 1.65 2.28 2.34 0.43 0.09 86.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.33 0.40 0.31 0.29 0.25 0.35 7.15%

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