[PREMIER] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PREMIER] PREMIER NALFIN BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 419.25%
YoY- -8.97%
Quarter Report
Latest QR
Upcoming QR
PREMIER's Result
PREMIER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 421,346 425,812 393,480 367,981 397,074 271,624 364,150 10.22%
PBT 6,140 4,336 8,328 8,453 1,628 -30,224 12,824 -38.82%
Tax 0 0 -260 -1,346 0 0 -732 -
NP 6,140 4,336 8,068 7,106 1,628 -30,224 12,092 -36.37%
-
NP to SH 6,140 4,336 8,068 8,453 1,628 -30,224 12,092 -36.37%
-
Tax Rate 0.00% 0.00% 3.12% 15.92% 0.00% - 5.71% -
Total Cost 415,206 421,476 385,412 360,874 395,446 301,848 352,058 11.63%
-
Net Worth 130,424 129,436 141,780 148,468 122,201 111,316 68,623 53.49%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 130,424 129,436 141,780 148,468 122,201 111,316 68,623 53.49%
NOSH 337,362 338,750 337,573 401,265 339,166 337,321 236,634 26.69%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.46% 1.02% 2.05% 1.93% 0.41% -11.13% 3.32% -
ROE 4.71% 3.35% 5.69% 5.69% 1.33% -27.15% 17.62% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 124.89 125.70 116.56 91.71 117.07 80.52 153.89 -13.00%
EPS 1.82 1.28 2.39 2.11 0.48 -8.96 5.11 -49.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3866 0.3821 0.42 0.37 0.3603 0.33 0.29 21.14%
Adjusted Per Share Value based on latest NOSH - 337,014
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 125.03 126.35 116.76 109.19 117.83 80.60 108.06 10.22%
EPS 1.82 1.29 2.39 2.51 0.48 -8.97 3.59 -36.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.387 0.3841 0.4207 0.4406 0.3626 0.3303 0.2036 53.50%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.21 0.31 0.38 0.40 0.49 0.44 0.47 -
P/RPS 0.17 0.25 0.33 0.44 0.42 0.55 0.31 -33.02%
P/EPS 11.54 24.22 15.90 18.99 102.08 -4.91 9.20 16.32%
EY 8.67 4.13 6.29 5.27 0.98 -20.36 10.87 -14.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.81 0.90 1.08 1.36 1.33 1.62 -51.95%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 31/05/05 15/03/05 30/11/04 30/08/04 07/07/04 17/05/04 -
Price 0.20 0.19 0.35 0.40 0.40 0.48 0.38 -
P/RPS 0.16 0.15 0.30 0.44 0.34 0.60 0.25 -25.75%
P/EPS 10.99 14.84 14.64 18.99 83.33 -5.36 7.44 29.73%
EY 9.10 6.74 6.83 5.27 1.20 -18.67 13.45 -22.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.83 1.08 1.11 1.45 1.31 -46.01%

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