[PJDEV] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 89.61%
YoY- 899.37%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Revenue 252,498 216,323 190,653 166,736 139,869 139,419 122,109 12.85%
PBT 18,984 9,623 16,560 13,179 4,222 3,200 98 140.35%
Tax -3,208 -1,750 -5,009 -3,685 -3,272 -2,451 -98 78.76%
NP 15,776 7,873 11,551 9,494 950 749 0 -
-
NP to SH 15,728 8,008 11,551 9,494 950 749 -1,327 -
-
Tax Rate 16.90% 18.19% 30.25% 27.96% 77.50% 76.59% 100.00% -
Total Cost 236,722 208,450 179,102 157,242 138,919 138,670 122,109 11.65%
-
Net Worth 679,267 705,886 730,680 734,872 723,809 746,191 499,204 5.26%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Net Worth 679,267 705,886 730,680 734,872 723,809 746,191 499,204 5.26%
NOSH 455,884 455,000 456,561 456,442 452,380 468,125 315,952 6.29%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
NP Margin 6.25% 3.64% 6.06% 5.69% 0.68% 0.54% 0.00% -
ROE 2.32% 1.13% 1.58% 1.29% 0.13% 0.10% -0.27% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
RPS 55.39 47.54 41.76 36.53 30.92 29.78 38.65 6.17%
EPS 3.45 1.76 2.53 2.08 0.21 0.16 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.5514 1.6004 1.61 1.60 1.594 1.58 -0.97%
Adjusted Per Share Value based on latest NOSH - 457,857
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
RPS 47.46 40.66 35.84 31.34 26.29 26.21 22.95 12.86%
EPS 2.96 1.51 2.17 1.78 0.18 0.14 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2768 1.3269 1.3735 1.3813 1.3605 1.4026 0.9384 5.26%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.47 0.37 0.51 0.48 0.37 0.58 0.67 -
P/RPS 0.85 0.78 1.22 1.31 1.20 1.95 1.73 -11.15%
P/EPS 13.62 21.02 20.16 23.08 176.19 362.50 -159.52 -
EY 7.34 4.76 4.96 4.33 0.57 0.28 -0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.24 0.32 0.30 0.23 0.36 0.42 -4.42%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Date 27/02/07 22/02/06 23/02/05 26/02/04 25/02/03 27/02/02 27/02/01 -
Price 0.63 0.43 0.47 0.54 0.38 0.58 0.56 -
P/RPS 1.14 0.90 1.13 1.48 1.23 1.95 1.45 -3.92%
P/EPS 18.26 24.43 18.58 25.96 180.95 362.50 -133.33 -
EY 5.48 4.09 5.38 3.85 0.55 0.28 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.28 0.29 0.34 0.24 0.36 0.35 3.08%

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