[PJDEV] YoY Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -89.09%
YoY- -42.28%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 163,575 168,567 120,442 107,581 95,581 85,640 68,054 15.72%
PBT 8,084 19,239 8,057 4,008 7,101 6,926 2,543 21.23%
Tax -2,734 -4,614 -1,621 -1,123 -1,890 -1,919 -1,787 7.33%
NP 5,350 14,625 6,436 2,885 5,211 5,007 756 38.51%
-
NP to SH 5,279 14,270 6,423 3,008 5,211 5,007 756 38.21%
-
Tax Rate 33.82% 23.98% 20.12% 28.02% 26.62% 27.71% 70.27% -
Total Cost 158,225 153,942 114,006 104,696 90,370 80,633 67,298 15.29%
-
Net Worth 787,299 715,779 683,297 455,757 738,225 728,290 711,529 1.69%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 787,299 715,779 683,297 455,757 738,225 728,290 711,529 1.69%
NOSH 455,086 455,910 455,531 455,757 457,105 455,181 444,705 0.38%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.27% 8.68% 5.34% 2.68% 5.45% 5.85% 1.11% -
ROE 0.67% 1.99% 0.94% 0.66% 0.71% 0.69% 0.11% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 35.94 36.97 26.44 23.60 20.91 18.81 15.30 15.28%
EPS 1.16 3.13 1.41 0.63 1.14 1.10 0.17 37.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.57 1.50 1.00 1.615 1.60 1.60 1.30%
Adjusted Per Share Value based on latest NOSH - 455,757
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 30.75 31.69 22.64 20.22 17.97 16.10 12.79 15.72%
EPS 0.99 2.68 1.21 0.57 0.98 0.94 0.14 38.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4799 1.3455 1.2844 0.8567 1.3876 1.369 1.3375 1.69%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.50 0.92 0.44 0.40 0.41 0.49 0.44 -
P/RPS 1.39 2.49 1.66 1.69 1.96 2.60 2.88 -11.42%
P/EPS 43.10 29.39 31.21 60.61 35.96 44.55 258.82 -25.80%
EY 2.32 3.40 3.20 1.65 2.78 2.24 0.39 34.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.59 0.29 0.40 0.25 0.31 0.28 0.58%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 22/11/07 22/11/06 23/11/05 24/11/04 18/11/03 26/11/02 -
Price 0.46 0.83 0.49 0.40 0.50 0.47 0.40 -
P/RPS 1.28 2.24 1.85 1.69 2.39 2.50 2.61 -11.18%
P/EPS 39.66 26.52 34.75 60.61 43.86 42.73 235.29 -25.65%
EY 2.52 3.77 2.88 1.65 2.28 2.34 0.43 34.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.53 0.33 0.40 0.31 0.29 0.25 1.28%

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