[PJDEV] YoY Quarter Result on 30-Jun-2003 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
12-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -120.0%
YoY- -155.1%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 152,829 120,022 109,911 82,722 75,270 76,617 67,424 14.60%
PBT 17,081 9,642 13,136 -2,403 5,054 13,784 1,897 44.21%
Tax -2,401 -316 -4,956 346 -1,321 -2,293 -212 49.82%
NP 14,680 9,326 8,180 -2,057 3,733 11,491 1,685 43.42%
-
NP to SH 14,688 9,326 8,180 -2,057 3,733 11,491 1,685 43.43%
-
Tax Rate 14.06% 3.28% 37.73% - 26.14% 16.64% 11.18% -
Total Cost 138,149 110,696 101,731 84,779 71,537 65,126 65,739 13.16%
-
Net Worth 725,003 700,501 457,172 726,806 728,390 726,395 556,906 4.49%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 18,245 - - - - - - -
Div Payout % 124.22% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 725,003 700,501 457,172 726,806 728,390 726,395 556,906 4.49%
NOSH 456,149 457,156 457,172 457,111 455,243 455,992 285,593 8.11%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.61% 7.77% 7.44% -2.49% 4.96% 15.00% 2.50% -
ROE 2.03% 1.33% 1.79% -0.28% 0.51% 1.58% 0.30% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 33.50 26.25 24.04 18.10 16.53 16.80 23.61 6.00%
EPS 3.22 2.04 1.79 -0.45 0.82 2.52 0.59 32.67%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5894 1.5323 1.00 1.59 1.60 1.593 1.95 -3.34%
Adjusted Per Share Value based on latest NOSH - 457,111
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 28.73 22.56 20.66 15.55 14.15 14.40 12.67 14.61%
EPS 2.76 1.75 1.54 -0.39 0.70 2.16 0.32 43.18%
DPS 3.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3628 1.3167 0.8593 1.3662 1.3692 1.3654 1.0468 4.49%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.40 0.39 0.40 0.69 0.56 0.48 1.10 -
P/RPS 1.19 1.49 1.66 3.81 3.39 2.86 4.66 -20.34%
P/EPS 12.42 19.12 22.36 -153.33 68.29 19.05 186.44 -36.31%
EY 8.05 5.23 4.47 -0.65 1.46 5.25 0.54 56.84%
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.40 0.43 0.35 0.30 0.56 -12.57%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 26/08/05 25/08/04 12/09/03 29/08/02 29/08/01 30/08/00 -
Price 0.40 0.40 0.39 0.47 0.50 0.59 0.88 -
P/RPS 1.19 1.52 1.62 2.60 3.02 3.51 3.73 -17.33%
P/EPS 12.42 19.61 21.80 -104.44 60.98 23.41 149.15 -33.90%
EY 8.05 5.10 4.59 -0.96 1.64 4.27 0.67 51.31%
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.39 0.30 0.31 0.37 0.45 -9.32%

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