[PJBUMI] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -293.69%
YoY- -190.21%
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 8,681 6,743 8,860 11,921 14,618 11,371 7,519 2.42%
PBT 215 6,180 -23 -654 978 3,077 -3,177 -
Tax 1,075 -290 0 0 -263 -872 0 -
NP 1,290 5,890 -23 -654 715 2,205 -3,177 -
-
NP to SH 1,290 5,890 -23 -645 715 2,205 -3,177 -
-
Tax Rate -500.00% 4.69% - - 26.89% 28.34% - -
Total Cost 7,391 853 8,883 12,575 13,903 9,166 10,696 -5.97%
-
Net Worth 10,000 13,500 28,000 27,572 25,999 25,999 26,475 -14.97%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 10,000 13,500 28,000 27,572 25,999 25,999 26,475 -14.97%
NOSH 50,000 50,000 50,000 49,236 50,000 50,000 52,950 -0.95%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 14.86% 87.35% -0.26% -5.49% 4.89% 19.39% -42.25% -
ROE 12.90% 43.63% -0.08% -2.34% 2.75% 8.48% -12.00% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 17.36 13.49 17.72 24.21 29.24 22.74 14.20 3.40%
EPS 2.58 11.78 -0.05 -1.31 1.43 4.41 -6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.27 0.56 0.56 0.52 0.52 0.50 -14.15%
Adjusted Per Share Value based on latest NOSH - 50,101
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 10.59 8.22 10.80 14.54 17.83 13.87 9.17 2.42%
EPS 1.57 7.18 -0.03 -0.79 0.87 2.69 -3.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.122 0.1646 0.3415 0.3363 0.3171 0.3171 0.3229 -14.96%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.325 0.345 0.20 0.18 0.31 0.29 0.45 -
P/RPS 1.87 2.56 1.13 0.74 1.06 1.28 3.17 -8.41%
P/EPS 12.60 2.93 -434.78 -13.74 21.68 6.58 -7.50 -
EY 7.94 34.14 -0.23 -7.28 4.61 15.21 -13.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.28 0.36 0.32 0.60 0.56 0.90 10.28%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 30/08/13 30/08/12 19/08/11 21/07/10 20/08/09 21/08/08 -
Price 0.35 0.22 0.17 0.20 0.32 0.34 0.44 -
P/RPS 2.02 1.63 0.96 0.83 1.09 1.50 3.10 -6.88%
P/EPS 13.57 1.87 -369.57 -15.27 22.38 7.71 -7.33 -
EY 7.37 53.55 -0.27 -6.55 4.47 12.97 -13.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 0.81 0.30 0.36 0.62 0.65 0.88 12.13%

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