[PREMIER] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PREMIER] PREMIER NALFIN BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 105.39%
YoY- -81.91%
Quarter Report
Latest QR
Upcoming QR
PREMIER's Result
PREMIER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 425,812 393,480 367,981 397,074 271,624 364,150 503,510 -10.56%
PBT 4,336 8,328 8,453 1,628 -30,224 12,824 9,376 -40.17%
Tax 0 -260 -1,346 0 0 -732 -512 -
NP 4,336 8,068 7,106 1,628 -30,224 12,092 8,864 -37.88%
-
NP to SH 4,336 8,068 8,453 1,628 -30,224 12,092 9,286 -39.78%
-
Tax Rate 0.00% 3.12% 15.92% 0.00% - 5.71% 5.46% -
Total Cost 421,476 385,412 360,874 395,446 301,848 352,058 494,646 -10.11%
-
Net Worth 129,436 141,780 148,468 122,201 111,316 68,623 88,388 28.92%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 129,436 141,780 148,468 122,201 111,316 68,623 88,388 28.92%
NOSH 338,750 337,573 401,265 339,166 337,321 236,634 353,553 -2.80%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.02% 2.05% 1.93% 0.41% -11.13% 3.32% 1.76% -
ROE 3.35% 5.69% 5.69% 1.33% -27.15% 17.62% 10.51% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 125.70 116.56 91.71 117.07 80.52 153.89 142.41 -7.97%
EPS 1.28 2.39 2.11 0.48 -8.96 5.11 2.63 -38.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3821 0.42 0.37 0.3603 0.33 0.29 0.25 32.65%
Adjusted Per Share Value based on latest NOSH - 337,499
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 126.35 116.76 109.19 117.83 80.60 108.06 149.41 -10.56%
EPS 1.29 2.39 2.51 0.48 -8.97 3.59 2.76 -39.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3841 0.4207 0.4406 0.3626 0.3303 0.2036 0.2623 28.92%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.31 0.38 0.40 0.49 0.44 0.47 0.46 -
P/RPS 0.25 0.33 0.44 0.42 0.55 0.31 0.32 -15.16%
P/EPS 24.22 15.90 18.99 102.08 -4.91 9.20 17.51 24.11%
EY 4.13 6.29 5.27 0.98 -20.36 10.87 5.71 -19.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.90 1.08 1.36 1.33 1.62 1.84 -42.10%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 15/03/05 30/11/04 30/08/04 07/07/04 17/05/04 21/11/03 -
Price 0.19 0.35 0.40 0.40 0.48 0.38 0.44 -
P/RPS 0.15 0.30 0.44 0.34 0.60 0.25 0.31 -38.33%
P/EPS 14.84 14.64 18.99 83.33 -5.36 7.44 16.75 -7.74%
EY 6.74 6.83 5.27 1.20 -18.67 13.45 5.97 8.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.83 1.08 1.11 1.45 1.31 1.76 -56.75%

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