[PJBUMI] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 17.15%
YoY- 138.16%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 5,507 3,603 12,608 14,687 12,234 17,637 22,331 -20.79%
PBT -2,146 -2,738 260 7,789 18,081 -466 2,666 -
Tax -8 0 887 -889 -36,162 -31 -446 -48.80%
NP -2,154 -2,738 1,147 6,900 -18,081 -497 2,220 -
-
NP to SH -2,154 -2,738 1,147 6,900 -18,081 -497 2,220 -
-
Tax Rate - - -341.15% 11.41% 200.00% - 16.73% -
Total Cost 7,661 6,341 11,461 7,787 30,315 18,134 20,111 -14.84%
-
Net Worth 14,499 17,000 10,000 14,499 1,004,499 28,615 27,500 -10.11%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 14,499 17,000 10,000 14,499 1,004,499 28,615 27,500 -10.11%
NOSH 50,000 50,000 50,000 50,000 2,511,249 50,202 49,999 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -39.11% -75.99% 9.10% 46.98% -147.79% -2.82% 9.94% -
ROE -14.86% -16.11% 11.47% 47.59% -1.80% -1.74% 8.07% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.01 7.21 25.22 29.37 0.49 35.13 44.66 -20.79%
EPS -4.31 -5.48 2.29 14.00 -0.72 -0.99 4.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.34 0.20 0.29 0.40 0.57 0.55 -10.10%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.74 4.41 15.44 17.98 14.98 21.60 27.34 -20.79%
EPS -2.64 -3.35 1.40 8.45 -22.14 -0.61 2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1776 0.2082 0.1224 0.1776 12.30 0.3504 0.3367 -10.10%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.225 0.25 0.32 0.25 0.16 0.19 0.23 -
P/RPS 2.04 3.47 1.27 0.85 32.84 0.54 0.51 25.96%
P/EPS -5.22 -4.57 13.95 1.81 -22.22 -19.19 5.18 -
EY -19.15 -21.90 7.17 55.20 -4.50 -5.21 19.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.74 1.60 0.86 0.40 0.33 0.42 10.85%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 25/11/15 28/11/14 28/11/13 30/11/12 23/11/11 23/11/10 -
Price 0.285 0.275 0.31 0.23 0.16 0.20 0.22 -
P/RPS 2.59 3.82 1.23 0.78 32.84 0.57 0.49 31.94%
P/EPS -6.62 -5.02 13.51 1.67 -22.22 -20.20 4.95 -
EY -15.12 -19.91 7.40 60.00 -4.50 -4.95 20.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.81 1.55 0.79 0.40 0.35 0.40 16.09%

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