[PJBUMI] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 26.27%
YoY- -10675.19%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 6,998 10,493 22,037 15,197 20,026 29,248 29,775 -21.42%
PBT -3,115 -685 -804 -13,251 173 3,261 141 -
Tax 0 -667 -523 -1,080 -306 10 -534 -
NP -3,115 -1,352 -1,327 -14,331 -133 3,271 -393 41.15%
-
NP to SH -3,115 -1,352 -1,327 -14,331 -133 3,271 -393 41.15%
-
Tax Rate - - - - 176.88% -0.31% 378.72% -
Total Cost 10,113 11,845 23,364 29,528 20,159 25,977 30,168 -16.63%
-
Net Worth 15,000 18,000 10,000 13,500 28,000 28,056 26,044 -8.77%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 15,000 18,000 10,000 13,500 28,000 28,056 26,044 -8.77%
NOSH 50,000 50,000 50,000 50,000 50,000 50,101 50,084 -0.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -44.51% -12.88% -6.02% -94.30% -0.66% 11.18% -1.32% -
ROE -20.77% -7.51% -13.27% -106.16% -0.48% 11.66% -1.51% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.00 20.99 44.07 30.39 40.05 58.38 59.45 -21.39%
EPS -6.23 -2.70 -2.65 -28.66 -0.27 6.53 -0.78 41.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.36 0.20 0.27 0.56 0.56 0.52 -8.75%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.53 12.80 26.87 18.53 24.42 35.67 36.31 -21.43%
EPS -3.80 -1.65 -1.62 -17.48 -0.16 3.99 -0.48 41.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1829 0.2195 0.122 0.1646 0.3415 0.3422 0.3176 -8.77%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.22 0.31 0.325 0.345 0.20 0.18 0.31 -
P/RPS 1.57 1.48 0.74 1.14 0.50 0.31 0.52 20.20%
P/EPS -3.53 -11.46 -12.25 -1.20 -75.19 2.76 -39.51 -33.11%
EY -28.32 -8.72 -8.17 -83.08 -1.33 36.27 -2.53 49.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.86 1.62 1.28 0.36 0.32 0.60 3.31%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/08/15 29/08/14 30/08/13 30/08/12 19/08/11 21/07/10 -
Price 0.225 0.26 0.35 0.22 0.17 0.20 0.32 -
P/RPS 1.61 1.24 0.79 0.72 0.42 0.34 0.54 19.94%
P/EPS -3.61 -9.62 -13.19 -0.77 -63.91 3.06 -40.78 -33.21%
EY -27.69 -10.40 -7.58 -130.28 -1.56 32.64 -2.45 49.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.72 1.75 0.81 0.30 0.36 0.62 3.22%

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