[PREMIER] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -24.09%
YoY- -44.86%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 408,544 381,776 447,930 338,405 421,346 425,812 393,480 2.54%
PBT 2,748 3,472 5,463 4,661 6,140 4,336 8,328 -52.34%
Tax 0 0 1,337 0 0 0 -260 -
NP 2,748 3,472 6,800 4,661 6,140 4,336 8,068 -51.32%
-
NP to SH 2,748 3,472 6,800 4,661 6,140 4,336 8,068 -51.32%
-
Tax Rate 0.00% 0.00% -24.47% 0.00% 0.00% 0.00% 3.12% -
Total Cost 405,796 378,304 441,130 333,744 415,206 421,476 385,412 3.50%
-
Net Worth 164,209 159,979 161,410 131,723 130,424 129,436 141,780 10.31%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 164,209 159,979 161,410 131,723 130,424 129,436 141,780 10.31%
NOSH 335,121 333,846 336,271 337,753 337,362 338,750 337,573 -0.48%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.67% 0.91% 1.52% 1.38% 1.46% 1.02% 2.05% -
ROE 1.67% 2.17% 4.21% 3.54% 4.71% 3.35% 5.69% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 121.91 114.36 133.20 100.19 124.89 125.70 116.56 3.04%
EPS 0.82 1.04 2.02 1.38 1.82 1.28 2.39 -51.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.4792 0.48 0.39 0.3866 0.3821 0.42 10.85%
Adjusted Per Share Value based on latest NOSH - 338,510
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 121.23 113.29 132.92 100.42 125.03 126.35 116.76 2.54%
EPS 0.82 1.03 2.02 1.38 1.82 1.29 2.39 -51.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4873 0.4747 0.479 0.3909 0.387 0.3841 0.4207 10.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.25 0.19 0.19 0.20 0.21 0.31 0.38 -
P/RPS 0.21 0.17 0.14 0.20 0.17 0.25 0.33 -26.07%
P/EPS 30.49 18.27 9.40 14.49 11.54 24.22 15.90 54.53%
EY 3.28 5.47 10.64 6.90 8.67 4.13 6.29 -35.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.40 0.40 0.51 0.54 0.81 0.90 -31.59%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 14/03/06 29/11/05 29/08/05 31/05/05 15/03/05 -
Price 0.19 0.22 0.18 0.17 0.20 0.19 0.35 -
P/RPS 0.16 0.19 0.14 0.17 0.16 0.15 0.30 -34.31%
P/EPS 23.17 21.15 8.90 12.32 10.99 14.84 14.64 35.92%
EY 4.32 4.73 11.23 8.12 9.10 6.74 6.83 -26.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.38 0.44 0.52 0.50 0.83 -39.64%

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