[PJDEV] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 19.46%
YoY- 80914.29%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 390,816 334,991 289,834 244,385 202,837 209,327 178,096 13.98%
PBT 32,334 17,612 26,530 15,887 3,434 3,900 -1,515 -
Tax -6,342 -3,893 -8,287 -4,545 -3,420 -2,713 1,515 -
NP 25,992 13,719 18,243 11,342 14 1,187 0 -
-
NP to SH 25,904 13,851 18,243 11,342 14 1,187 -3,331 -
-
Tax Rate 19.61% 22.10% 31.24% 28.61% 99.59% 69.56% - -
Total Cost 364,824 321,272 271,591 233,043 202,823 208,140 178,096 12.68%
-
Net Worth 688,645 712,916 730,221 730,580 719,285 725,896 598,065 2.37%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 688,645 712,916 730,221 730,580 719,285 725,896 598,065 2.37%
NOSH 456,056 455,625 456,075 456,612 452,380 456,538 378,522 3.15%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.65% 4.10% 6.29% 4.64% 0.01% 0.57% 0.00% -
ROE 3.76% 1.94% 2.50% 1.55% 0.00% 0.16% -0.56% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 85.69 73.52 63.55 53.52 44.84 45.85 47.05 10.50%
EPS 5.68 3.04 4.00 2.48 0.00 0.26 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.5647 1.6011 1.60 1.59 1.59 1.58 -0.75%
Adjusted Per Share Value based on latest NOSH - 457,499
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 73.46 62.97 54.48 45.94 38.13 39.35 33.48 13.98%
EPS 4.87 2.60 3.43 2.13 0.00 0.22 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2944 1.3401 1.3726 1.3733 1.352 1.3645 1.1242 2.37%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.67 0.43 0.42 0.51 0.42 0.61 0.49 -
P/RPS 0.78 0.58 0.66 0.95 0.94 1.33 1.04 -4.67%
P/EPS 11.80 14.14 10.50 20.53 13,571.43 234.62 -55.68 -
EY 8.48 7.07 9.52 4.87 0.01 0.43 -1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.27 0.26 0.32 0.26 0.38 0.31 6.00%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 26/05/06 25/05/05 26/05/04 29/05/03 23/05/02 29/05/01 -
Price 0.77 0.44 0.39 0.41 0.40 0.58 0.45 -
P/RPS 0.90 0.60 0.61 0.77 0.89 1.26 0.96 -1.06%
P/EPS 13.56 14.47 9.75 16.51 12,925.17 223.08 -51.14 -
EY 7.38 6.91 10.26 6.06 0.01 0.45 -1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.28 0.24 0.26 0.25 0.36 0.28 10.50%

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