[PJBUMI] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	29,775	21,272	19,121	26,847	56,251	77,584	80,009	-15.18%
YoY %	39.97%	11.25%	-28.78%	-52.27%	-27.50%	-3.03%	-	-
Horiz. %	37.21%	26.59%	23.90%	33.55%	70.31%	96.97%	100.00%	-
PBT	141	2,439	-8,961	-14,761	-13,813	3,313	11,065	-51.65%
YoY %	-94.22%	127.22%	39.29%	-6.86%	-516.93%	-70.06%	-	-
Horiz. %	1.27%	22.04%	-80.99%	-133.40%	-124.84%	29.94%	100.00%	-
Tax	-534	-1,398	0	-429	771	-2,779	-3,166	-25.65%
YoY %	61.80%	0.00%	0.00%	-155.64%	127.74%	12.22%	-	-
Horiz. %	16.87%	44.16%	0.00%	13.55%	-24.35%	87.78%	100.00%	-
NP	-393	1,041	-8,961	-15,190	-13,042	534	7,899	-
YoY %	-137.75%	111.62%	41.01%	-16.47%	-2,542.32%	-93.24%	-	-
Horiz. %	-4.98%	13.18%	-113.44%	-192.30%	-165.11%	6.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-393	1,041	-8,961	-15,190	-13,042	534	7,899	-
YoY %	-137.75%	111.62%	41.01%	-16.47%	-2,542.32%	-93.24%	-	-
Horiz. %	-4.98%	13.18%	-113.44%	-192.30%	-165.11%	6.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	378.72%	57.32%	-	-	-	83.88%	28.61%	-
YoY %	560.71%	0.00%	-	-	-	193.18%	-	-
Horiz. %	1,323.73%	200.35%	-	-	-	293.18%	100.00%	-
Total Cost	30,168	20,231	28,082	42,037	69,293	77,050	72,110	-13.51%
YoY %	49.12%	-27.96%	-33.20%	-39.33%	-10.07%	6.85%	-	-
Horiz. %	41.84%	28.06%	38.94%	58.30%	96.09%	106.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,044	25,837	21,300	48,422	62,683	72,906	83,523	-17.64%
YoY %	0.80%	21.30%	-56.01%	-22.75%	-14.02%	-12.71%	-	-
Horiz. %	31.18%	30.93%	25.50%	57.97%	75.05%	87.29%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	26,044	25,837	21,300	48,422	62,683	72,906	83,523	-17.64%
YoY %	0.80%	21.30%	-56.01%	-22.75%	-14.02%	-12.71%	-	-
Horiz. %	31.18%	30.93%	25.50%	57.97%	75.05%	87.29%	100.00%	-
NOSH	50,084	49,687	42,600	52,633	50,962	50,280	54,950	-1.53%
YoY %	0.80%	16.64%	-19.06%	3.28%	1.36%	-8.50%	-	-
Horiz. %	91.14%	90.42%	77.53%	95.78%	92.74%	91.50%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	-1.32%	4.89%	-46.86%	-56.58%	-23.19%	0.69%	9.87%	-
YoY %	-126.99%	110.44%	17.18%	-143.98%	-3,460.87%	-93.01%	-	-
Horiz. %	-13.37%	49.54%	-474.77%	-573.25%	-234.95%	6.99%	100.00%	-
ROE	-1.51%	4.03%	-42.07%	-31.37%	-20.81%	0.73%	9.46%	-
YoY %	-137.47%	109.58%	-34.11%	-50.74%	-2,950.68%	-92.28%	-	-
Horiz. %	-15.96%	42.60%	-444.71%	-331.61%	-219.98%	7.72%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	59.45	42.81	44.88	51.01	110.38	154.30	145.60	-13.86%
YoY %	38.87%	-4.61%	-12.02%	-53.79%	-28.46%	5.98%	-	-
Horiz. %	40.83%	29.40%	30.82%	35.03%	75.81%	105.98%	100.00%	-
EPS	-0.78	2.10	-21.04	-28.86	-25.59	1.06	14.37	-
YoY %	-137.14%	109.98%	27.10%	-12.78%	-2,514.15%	-92.62%	-	-
Horiz. %	-5.43%	14.61%	-146.42%	-200.84%	-178.08%	7.38%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.52	0.52	0.50	0.92	1.23	1.45	1.52	-16.36%
YoY %	0.00%	4.00%	-45.65%	-25.20%	-15.17%	-4.61%	-	-
Horiz. %	34.21%	34.21%	32.89%	60.53%	80.92%	95.39%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 52,633
RPS	36.31	25.94	23.32	32.74	68.60	94.61	97.57	-15.18%
YoY %	39.98%	11.23%	-28.77%	-52.27%	-27.49%	-3.03%	-	-
Horiz. %	37.21%	26.59%	23.90%	33.56%	70.31%	96.97%	100.00%	-
EPS	-0.48	1.27	-10.93	-18.52	-15.90	0.65	9.63	-
YoY %	-137.80%	111.62%	40.98%	-16.48%	-2,546.15%	-93.25%	-	-
Horiz. %	-4.98%	13.19%	-113.50%	-192.32%	-165.11%	6.75%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3176	0.3151	0.2598	0.5905	0.7644	0.8891	1.0186	-17.64%
YoY %	0.79%	21.29%	-56.00%	-22.75%	-14.03%	-12.71%	-	-
Horiz. %	31.18%	30.93%	25.51%	57.97%	75.04%	87.29%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.31	0.29	0.45	0.33	0.35	0.77	1.43	-
P/RPS	0.52	0.68	1.00	0.65	0.32	0.50	0.98	-10.01%
YoY %	-23.53%	-32.00%	53.85%	103.12%	-36.00%	-48.98%	-	-
Horiz. %	53.06%	69.39%	102.04%	66.33%	32.65%	51.02%	100.00%	-
P/EPS	-39.51	13.84	-2.14	-1.14	-1.37	72.50	9.95	-
YoY %	-385.48%	746.73%	-87.72%	16.79%	-101.89%	628.64%	-	-
Horiz. %	-397.09%	139.10%	-21.51%	-11.46%	-13.77%	728.64%	100.00%	-
EY	-2.53	7.22	-46.74	-87.45	-73.12	1.38	10.05	-
YoY %	-135.04%	115.45%	46.55%	-19.60%	-5,398.55%	-86.27%	-	-
Horiz. %	-25.17%	71.84%	-465.07%	-870.15%	-727.56%	13.73%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.60	0.56	0.90	0.36	0.28	0.53	0.94	-7.20%
YoY %	7.14%	-37.78%	150.00%	28.57%	-47.17%	-43.62%	-	-
Horiz. %	63.83%	59.57%	95.74%	38.30%	29.79%	56.38%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	21/07/10	20/08/09	21/08/08	30/08/07	24/08/06	29/08/05	27/08/04	-
Price	0.32	0.34	0.44	0.31	0.28	0.62	1.47	-
P/RPS	0.54	0.79	0.98	0.61	0.25	0.40	1.01	-9.90%
YoY %	-31.65%	-19.39%	60.66%	144.00%	-37.50%	-60.40%	-	-
Horiz. %	53.47%	78.22%	97.03%	60.40%	24.75%	39.60%	100.00%	-
P/EPS	-40.78	16.23	-2.09	-1.07	-1.09	58.38	10.23	-
YoY %	-351.26%	876.56%	-95.33%	1.83%	-101.87%	470.67%	-	-
Horiz. %	-398.63%	158.65%	-20.43%	-10.46%	-10.65%	570.67%	100.00%	-
EY	-2.45	6.16	-47.81	-93.10	-91.40	1.71	9.78	-
YoY %	-139.77%	112.88%	48.65%	-1.86%	-5,445.03%	-82.52%	-	-
Horiz. %	-25.05%	62.99%	-488.85%	-951.94%	-934.56%	17.48%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.62	0.65	0.88	0.34	0.23	0.43	0.97	-7.18%
YoY %	-4.62%	-26.14%	158.82%	47.83%	-46.51%	-55.67%	-	-
Horiz. %	63.92%	67.01%	90.72%	35.05%	23.71%	44.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos