[PREMIER] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -64.32%
YoY- 58.65%
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 2,335 2,131 904 9,073 6,744 5,236 3,534 -24.12%
PBT -14,927 -9,161 -5,220 -43,885 -26,713 -19,895 -11,346 20.04%
Tax -19 9,161 -2 -11 0 19,895 11,346 -
NP -14,946 0 -5,222 -43,896 -26,713 0 0 -
-
NP to SH -14,946 -9,161 -5,222 -43,896 -26,713 -19,895 -11,346 20.14%
-
Tax Rate - - - - - - - -
Total Cost 17,281 2,131 6,126 52,969 33,457 5,236 3,534 187.81%
-
Net Worth -279,090 -273,432 -271,142 -263,755 -241,812 -234,562 -226,123 15.04%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -279,090 -273,432 -271,142 -263,755 -241,812 -234,562 -226,123 15.04%
NOSH 19,949 19,958 20,084 19,921 19,935 19,895 19,905 0.14%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -640.09% 0.00% -577.65% -483.81% -396.10% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 11.70 10.68 4.50 45.54 33.83 26.32 17.75 -24.24%
EPS -74.92 -45.90 -26.18 -220.03 -133.90 -100.00 -57.00 19.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -13.99 -13.70 -13.50 -13.24 -12.13 -11.79 -11.36 14.87%
Adjusted Per Share Value based on latest NOSH - 19,894
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 0.69 0.63 0.27 2.69 2.00 1.55 1.05 -24.39%
EPS -4.44 -2.72 -1.55 -13.03 -7.93 -5.90 -3.37 20.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8282 -0.8114 -0.8046 -0.7827 -0.7175 -0.696 -0.671 15.04%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 31/05/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.28 0.28 0.28 0.28 0.28 0.28 0.28 -
P/RPS 0.00 0.04 6.22 0.61 0.83 1.06 1.58 -
P/EPS 0.00 -13.00 -1.08 -0.13 -0.21 -0.28 -0.49 -
EY 0.00 -7.69 -92.86 -786.96 -478.57 -357.14 -203.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 22/11/02 30/08/02 30/05/02 28/02/02 30/11/01 30/08/01 30/05/01 -
Price 0.28 0.28 0.28 0.28 0.28 0.28 0.28 -
P/RPS 0.00 0.04 6.22 0.61 0.83 1.06 1.58 -
P/EPS 0.00 -13.00 -1.08 -0.13 -0.21 -0.28 -0.49 -
EY 0.00 -7.69 -92.86 -786.96 -478.57 -357.14 -203.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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