[PJBUMI] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 33.15%
YoY- 169.87%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 12,234 17,637 22,331 18,943 13,033 15,438 25,485 -11.50%
PBT 18,081 -466 2,666 3,808 -4,202 -8,818 -5,191 -
Tax -36,162 -31 -446 -872 0 0 -1,348 72.93%
NP -18,081 -497 2,220 2,936 -4,202 -8,818 -6,539 18.45%
-
NP to SH -18,081 -497 2,220 2,936 -4,202 -8,818 -6,539 18.45%
-
Tax Rate 200.00% - 16.73% 22.90% - - - -
Total Cost 30,315 18,134 20,111 16,007 17,235 24,256 32,024 -0.90%
-
Net Worth 1,004,499 28,615 27,500 27,009 25,211 43,110 57,844 60.85%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,004,499 28,615 27,500 27,009 25,211 43,110 57,844 60.85%
NOSH 2,511,249 50,202 49,999 50,017 52,525 48,988 50,300 91.77%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -147.79% -2.82% 9.94% 15.50% -32.24% -57.12% -25.66% -
ROE -1.80% -1.74% 8.07% 10.87% -16.67% -20.45% -11.30% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.49 35.13 44.66 37.87 24.81 31.51 50.67 -53.81%
EPS -0.72 -0.99 4.44 5.87 -8.00 -18.00 -13.00 -38.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.57 0.55 0.54 0.48 0.88 1.15 -16.12%
Adjusted Per Share Value based on latest NOSH - 50,068
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.98 21.60 27.34 23.20 15.96 18.90 31.21 -11.50%
EPS -22.14 -0.61 2.72 3.60 -5.15 -10.80 -8.01 18.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.30 0.3504 0.3367 0.3307 0.3087 0.5279 0.7083 60.85%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.16 0.19 0.23 0.37 0.42 0.28 0.23 -
P/RPS 32.84 0.54 0.51 0.98 1.69 0.89 0.45 104.29%
P/EPS -22.22 -19.19 5.18 6.30 -5.25 -1.56 -1.77 52.39%
EY -4.50 -5.21 19.30 15.86 -19.05 -64.29 -56.52 -34.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.42 0.69 0.88 0.32 0.20 12.23%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 23/11/11 23/11/10 17/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.16 0.20 0.22 0.34 0.35 0.49 0.28 -
P/RPS 32.84 0.57 0.49 0.90 1.41 1.55 0.55 97.57%
P/EPS -22.22 -20.20 4.95 5.79 -4.38 -2.72 -2.15 47.53%
EY -4.50 -4.95 20.18 17.26 -22.86 -36.73 -46.43 -32.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.40 0.63 0.73 0.56 0.24 8.87%

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