[PREMIER] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[PREMIER] PREMIER NALFIN BERHAD
Announcement Date
07-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -162.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PREMIER's Result
PREMIER's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 393,480 275,986 198,537 67,906 364,150 377,633 233,561 41.36%
PBT 8,328 6,340 814 -7,556 12,824 7,032 5,817 26.88%
Tax -260 -1,010 0 0 -732 -384 -1,317 -65.92%
NP 8,068 5,330 814 -7,556 12,092 6,648 4,500 47.32%
-
NP to SH 8,068 6,340 814 -7,556 12,092 6,965 4,500 47.32%
-
Tax Rate 3.12% 15.93% 0.00% - 5.71% 5.46% 22.64% -
Total Cost 385,412 270,656 197,723 75,462 352,058 370,985 229,061 41.24%
-
Net Worth 141,780 148,468 122,201 111,316 68,623 88,388 84,586 40.88%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 141,780 148,468 122,201 111,316 68,623 88,388 84,586 40.88%
NOSH 337,573 401,265 339,166 337,321 236,634 353,553 338,345 -0.15%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.05% 1.93% 0.41% -11.13% 3.32% 1.76% 1.93% -
ROE 5.69% 4.27% 0.67% -6.79% 17.62% 7.88% 5.32% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 116.56 68.78 58.54 20.13 153.89 106.81 69.03 41.57%
EPS 2.39 1.58 0.24 -2.24 5.11 1.97 1.33 47.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.37 0.3603 0.33 0.29 0.25 0.25 41.09%
Adjusted Per Share Value based on latest NOSH - 337,321
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 116.76 81.89 58.91 20.15 108.06 112.06 69.31 41.35%
EPS 2.39 1.88 0.24 -2.24 3.59 2.07 1.34 46.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4207 0.4406 0.3626 0.3303 0.2036 0.2623 0.251 40.88%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.38 0.40 0.49 0.44 0.47 0.46 0.28 -
P/RPS 0.33 0.58 0.84 2.19 0.31 0.43 0.41 -13.41%
P/EPS 15.90 25.32 204.17 -19.64 9.20 23.35 21.05 -16.98%
EY 6.29 3.95 0.49 -5.09 10.87 4.28 4.75 20.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.08 1.36 1.33 1.62 1.84 1.12 -13.50%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 15/03/05 30/11/04 30/08/04 07/07/04 17/05/04 21/11/03 29/08/03 -
Price 0.35 0.40 0.40 0.48 0.38 0.44 0.56 -
P/RPS 0.30 0.58 0.68 2.38 0.25 0.41 0.81 -48.27%
P/EPS 14.64 25.32 166.67 -21.43 7.44 22.34 42.11 -50.39%
EY 6.83 3.95 0.60 -4.67 13.45 4.48 2.38 101.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.08 1.11 1.45 1.31 1.76 2.24 -48.25%

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