[PREMIER] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -36.36%
YoY- 103.32%
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 3,728 3,845 3,836 3,828 3,844 375,131 500,174 -96.17%
PBT -416 1,358 1,794 1,852 2,184 8,056 9,812 -
Tax -384 -450 -449 -452 0 -6 -292 20.01%
NP -800 908 1,345 1,400 2,184 8,050 9,520 -
-
NP to SH -800 908 1,338 1,390 2,184 7,468 9,520 -
-
Tax Rate - 33.14% 25.03% 24.41% 0.00% 0.07% 2.98% -
Total Cost 4,528 2,937 2,490 2,428 1,660 367,081 490,654 -95.58%
-
Net Worth 112,895 113,119 113,231 112,895 112,895 112,450 111,815 0.64%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 112,895 113,119 113,231 112,895 112,895 112,450 111,815 0.64%
NOSH 337,000 336,666 337,000 337,000 337,000 337,688 336,792 0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -21.46% 23.62% 35.07% 36.57% 56.82% 2.15% 1.90% -
ROE -0.71% 0.80% 1.18% 1.23% 1.93% 6.64% 8.51% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.11 1.14 1.14 1.14 1.14 111.09 148.51 -96.16%
EPS -0.24 0.27 0.40 0.42 0.64 2.22 2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.335 0.336 0.336 0.335 0.335 0.333 0.332 0.60%
Adjusted Per Share Value based on latest NOSH - 337,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.11 1.14 1.14 1.14 1.14 111.31 148.42 -96.16%
EPS -0.24 0.27 0.40 0.42 0.64 2.22 2.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.335 0.3357 0.336 0.335 0.335 0.3337 0.3318 0.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.34 0.38 0.37 0.38 0.36 0.28 0.19 -
P/RPS 30.73 33.27 32.51 33.45 31.56 0.25 0.13 3710.38%
P/EPS -143.23 140.90 93.14 92.13 55.55 12.66 6.72 -
EY -0.70 0.71 1.07 1.09 1.80 7.90 14.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.13 1.10 1.13 1.07 0.84 0.57 46.37%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 20/02/13 30/11/12 30/08/12 28/05/12 22/02/12 15/11/11 -
Price 0.31 0.335 0.34 0.37 0.35 0.44 0.25 -
P/RPS 28.02 29.33 29.87 32.57 30.68 0.40 0.17 2896.84%
P/EPS -130.59 124.21 85.59 89.71 54.01 19.90 8.84 -
EY -0.77 0.81 1.17 1.11 1.85 5.03 11.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.00 1.01 1.10 1.04 1.32 0.75 15.40%

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