[PREMIER] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 82.82%
YoY- -17.41%
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 750,262 808,944 892,733 910,669 890,680 914,648 850,527 -8.04%
PBT -41,804 -23,344 -60,526 10,310 6,352 8,640 15,149 -
Tax -12 0 -9,174 -3,272 -2,502 -2,812 -5,038 -98.23%
NP -41,816 -23,344 -69,700 7,038 3,850 5,828 10,111 -
-
NP to SH -41,816 -23,344 -69,700 7,038 3,850 5,828 10,111 -
-
Tax Rate - - - 31.74% 39.39% 32.55% 33.26% -
Total Cost 792,078 832,288 962,433 903,630 886,830 908,820 840,416 -3.88%
-
Net Worth 84,306 99,178 104,784 182,243 184,057 184,666 181,660 -40.14%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 84,306 99,178 104,784 182,243 184,057 184,666 181,660 -40.14%
NOSH 337,225 337,341 336,926 336,241 337,719 338,837 337,033 0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -5.57% -2.89% -7.81% 0.77% 0.43% 0.64% 1.19% -
ROE -49.60% -23.54% -66.52% 3.86% 2.09% 3.16% 5.57% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 222.48 239.80 264.96 270.84 263.73 269.94 252.36 -8.07%
EPS -12.40 -6.92 -20.68 2.09 1.14 1.72 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.294 0.311 0.542 0.545 0.545 0.539 -40.16%
Adjusted Per Share Value based on latest NOSH - 335,400
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 222.63 240.04 264.91 270.23 264.30 271.41 252.38 -8.04%
EPS -12.41 -6.93 -20.68 2.09 1.14 1.73 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2502 0.2943 0.3109 0.5408 0.5462 0.548 0.5391 -40.14%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.22 0.26 0.33 0.36 0.39 0.41 0.34 -
P/RPS 0.10 0.11 0.12 0.13 0.15 0.15 0.13 -16.08%
P/EPS -1.77 -3.76 -1.60 17.20 34.21 23.84 11.33 -
EY -56.36 -26.62 -62.69 5.81 2.92 4.20 8.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 1.06 0.66 0.72 0.75 0.63 25.03%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 28/02/11 19/11/10 30/08/10 26/05/10 22/02/10 -
Price 0.20 0.25 0.28 0.35 0.37 0.31 0.34 -
P/RPS 0.09 0.10 0.11 0.13 0.14 0.11 0.13 -21.79%
P/EPS -1.61 -3.61 -1.35 16.72 32.46 18.02 11.33 -
EY -62.00 -27.68 -73.88 5.98 3.08 5.55 8.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.85 0.90 0.65 0.68 0.57 0.63 17.31%

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