[PJBUMI] YoY 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- 359.75%
YoY- 171.39%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,374 5,715 7,713 7,572 5,513 6,670 8,340 -13.98%
PBT -18,055 188 1,687 731 -1,024 -1,764 -4,004 28.50%
Tax 0 -31 -182 0 0 0 0 -
NP -18,055 157 1,505 731 -1,024 -1,764 -4,004 28.50%
-
NP to SH -18,055 157 1,505 731 -1,024 -1,764 -4,004 28.50%
-
Tax Rate - 16.49% 10.79% 0.00% - - - -
Total Cost 21,429 5,558 6,208 6,841 6,537 8,434 12,344 9.61%
-
Net Worth 20,000 28,867 27,500 27,036 24,575 38,807 57,557 -16.13%
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 20,000 28,867 27,500 27,036 24,575 38,807 57,557 -16.13%
NOSH 50,000 50,645 50,000 50,068 51,200 44,100 50,050 -0.01%
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 -535.12% 2.75% 19.51% 9.65% -18.57% -26.45% -48.01% -
ROE -90.28% 0.54% 5.47% 2.70% -4.17% -4.55% -6.96% -
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 6.75 11.28 15.43 15.12 10.77 15.12 16.66 -13.96%
EPS -0.72 0.31 3.01 1.46 -2.00 -4.00 -8.00 -33.03%
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 4.13 7.00 9.44 9.27 6.75 8.17 10.21 -13.99%
EPS -22.11 0.19 1.84 0.90 -1.25 -2.16 -4.90 28.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2449 0.3535 0.3367 0.3311 0.3009 0.4752 0.7048 -16.13%
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 2.37 1.68 1.49 2.45 3.90 1.85 1.38 9.42%
P/EPS -0.44 61.29 7.64 25.34 -21.00 -7.00 -2.88 -26.86%
EY -225.69 1.63 13.09 3.95 -4.76 -14.29 -34.78 36.53%
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 2.37 1.77 1.43 2.25 3.25 3.24 1.68 5.89%
P/EPS -0.44 64.52 7.31 23.29 -17.50 -12.25 -3.50 -29.19%
EY -225.69 1.55 13.68 4.29 -5.71 -8.16 -28.57 41.07%
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