[PJBUMI] YoY TTM 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- 168.59%
YoY- 134.01%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 17,685 27,250 29,916 23,331 17,964 25,177 36,635 -11.42%
PBT -18,070 1,762 1,097 4,194 -8,221 -12,521 -17,122 0.90%
Tax -275 161 -716 -1,398 0 -429 894 -
NP -18,345 1,923 381 2,796 -8,221 -12,950 -16,228 2.06%
-
NP to SH -18,345 1,923 381 2,796 -8,221 -12,950 -16,228 2.06%
-
Tax Rate - -9.14% 65.27% 33.33% - - - -
Total Cost 36,030 25,327 29,535 20,535 26,185 38,127 52,863 -6.18%
-
Net Worth 1,003,055 0 27,500 27,036 24,575 38,807 57,557 60.94%
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 1,003,055 0 27,500 27,036 24,575 38,807 57,557 60.94%
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 -103.73% 7.06% 1.27% 11.98% -45.76% -51.44% -44.30% -
ROE -1.83% 0.00% 1.39% 10.34% -33.45% -33.37% -28.19% -
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 0.71 53.81 59.83 46.60 35.09 57.09 73.20 -53.78%
EPS -0.73 3.80 0.76 5.58 -16.06 -29.37 -32.42 -46.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.00 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 21.66 33.37 36.63 28.57 22.00 30.83 44.86 -11.41%
EPS -22.46 2.35 0.47 3.42 -10.07 -15.86 -19.87 2.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.2823 0.00 0.3367 0.3311 0.3009 0.4752 0.7048 60.94%
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 22.69 0.35 0.38 0.79 1.20 0.49 0.31 104.39%
P/EPS -21.87 5.00 30.18 6.63 -2.62 -0.95 -0.71 76.95%
EY -4.57 19.98 3.31 15.09 -38.23 -104.88 -140.97 -43.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 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 22.69 0.37 0.37 0.73 1.00 0.86 0.38 97.57%
P/EPS -21.87 5.27 28.87 6.09 -2.18 -1.67 -0.86 71.40%
EY -4.57 18.99 3.46 16.42 -45.88 -59.93 -115.80 -41.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 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