[PREMIER] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PREMIER] PREMIER NALFIN BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 41.61%
YoY- 277.15%
Quarter Report
Latest QR
Upcoming QR
PREMIER's Result
PREMIER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 381,776 447,930 338,405 421,346 425,812 393,480 367,981 2.48%
PBT 3,472 5,463 4,661 6,140 4,336 8,328 8,453 -44.77%
Tax 0 1,337 0 0 0 -260 -1,346 -
NP 3,472 6,800 4,661 6,140 4,336 8,068 7,106 -37.99%
-
NP to SH 3,472 6,800 4,661 6,140 4,336 8,068 8,453 -44.77%
-
Tax Rate 0.00% -24.47% 0.00% 0.00% 0.00% 3.12% 15.92% -
Total Cost 378,304 441,130 333,744 415,206 421,476 385,412 360,874 3.19%
-
Net Worth 159,979 161,410 131,723 130,424 129,436 141,780 148,468 5.10%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 159,979 161,410 131,723 130,424 129,436 141,780 148,468 5.10%
NOSH 333,846 336,271 337,753 337,362 338,750 337,573 401,265 -11.55%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.91% 1.52% 1.38% 1.46% 1.02% 2.05% 1.93% -
ROE 2.17% 4.21% 3.54% 4.71% 3.35% 5.69% 5.69% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 114.36 133.20 100.19 124.89 125.70 116.56 91.71 15.86%
EPS 1.04 2.02 1.38 1.82 1.28 2.39 2.11 -37.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4792 0.48 0.39 0.3866 0.3821 0.42 0.37 18.83%
Adjusted Per Share Value based on latest NOSH - 336,610
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 113.29 132.92 100.42 125.03 126.35 116.76 109.19 2.49%
EPS 1.03 2.02 1.38 1.82 1.29 2.39 2.51 -44.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4747 0.479 0.3909 0.387 0.3841 0.4207 0.4406 5.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.19 0.19 0.20 0.21 0.31 0.38 0.40 -
P/RPS 0.17 0.14 0.20 0.17 0.25 0.33 0.44 -46.98%
P/EPS 18.27 9.40 14.49 11.54 24.22 15.90 18.99 -2.54%
EY 5.47 10.64 6.90 8.67 4.13 6.29 5.27 2.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.51 0.54 0.81 0.90 1.08 -48.45%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 14/03/06 29/11/05 29/08/05 31/05/05 15/03/05 30/11/04 -
Price 0.22 0.18 0.17 0.20 0.19 0.35 0.40 -
P/RPS 0.19 0.14 0.17 0.16 0.15 0.30 0.44 -42.89%
P/EPS 21.15 8.90 12.32 10.99 14.84 14.64 18.99 7.45%
EY 4.73 11.23 8.12 9.10 6.74 6.83 5.27 -6.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.44 0.52 0.50 0.83 1.08 -43.41%

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