[PREMIER] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -21.55%
YoY- 110.71%
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 3,836 3,828 3,844 375,131 500,174 750,262 808,944 -97.14%
PBT 1,794 1,852 2,184 8,056 9,812 -41,804 -23,344 -
Tax -449 -452 0 -6 -292 -12 0 -
NP 1,345 1,400 2,184 8,050 9,520 -41,816 -23,344 -
-
NP to SH 1,338 1,390 2,184 7,468 9,520 -41,816 -23,344 -
-
Tax Rate 25.03% 24.41% 0.00% 0.07% 2.98% - - -
Total Cost 2,490 2,428 1,660 367,081 490,654 792,078 832,288 -97.90%
-
Net Worth 113,231 112,895 112,895 112,450 111,815 84,306 99,178 9.20%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 113,231 112,895 112,895 112,450 111,815 84,306 99,178 9.20%
NOSH 337,000 337,000 337,000 337,688 336,792 337,225 337,341 -0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 35.07% 36.57% 56.82% 2.15% 1.90% -5.57% -2.89% -
ROE 1.18% 1.23% 1.93% 6.64% 8.51% -49.60% -23.54% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.14 1.14 1.14 111.09 148.51 222.48 239.80 -97.14%
EPS 0.40 0.42 0.64 2.22 2.83 -12.40 -6.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.336 0.335 0.335 0.333 0.332 0.25 0.294 9.28%
Adjusted Per Share Value based on latest NOSH - 337,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.14 1.14 1.14 111.31 148.42 222.63 240.04 -97.14%
EPS 0.40 0.42 0.64 2.22 2.82 -12.41 -6.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.336 0.335 0.335 0.3337 0.3318 0.2502 0.2943 9.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.37 0.38 0.36 0.28 0.19 0.22 0.26 -
P/RPS 32.51 33.45 31.56 0.25 0.13 0.10 0.11 4291.19%
P/EPS 93.14 92.13 55.55 12.66 6.72 -1.77 -3.76 -
EY 1.07 1.09 1.80 7.90 14.88 -56.36 -26.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.13 1.07 0.84 0.57 0.88 0.88 15.99%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 28/05/12 22/02/12 15/11/11 25/08/11 27/05/11 -
Price 0.34 0.37 0.35 0.44 0.25 0.20 0.25 -
P/RPS 29.87 32.57 30.68 0.40 0.17 0.09 0.10 4322.29%
P/EPS 85.59 89.71 54.01 19.90 8.84 -1.61 -3.61 -
EY 1.17 1.11 1.85 5.03 11.31 -62.00 -27.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.10 1.04 1.32 0.75 0.80 0.85 12.14%

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