[PREMIER] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PREMIER] PREMIER NALFIN BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -86.56%
YoY- 114.35%
Quarter Report
Latest QR
Upcoming QR
PREMIER's Result
PREMIER's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 447,930 338,405 210,673 106,453 393,480 275,986 198,537 71.76%
PBT 5,463 4,661 3,070 1,084 8,328 6,340 814 254.56%
Tax 1,337 0 0 0 -260 -1,010 0 -
NP 6,800 4,661 3,070 1,084 8,068 5,330 814 310.11%
-
NP to SH 6,800 4,661 3,070 1,084 8,068 6,340 814 310.11%
-
Tax Rate -24.47% 0.00% 0.00% 0.00% 3.12% 15.93% 0.00% -
Total Cost 441,130 333,744 207,603 105,369 385,412 270,656 197,723 70.49%
-
Net Worth 161,410 131,723 130,424 129,436 141,780 148,468 122,201 20.32%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 161,410 131,723 130,424 129,436 141,780 148,468 122,201 20.32%
NOSH 336,271 337,753 337,362 338,750 337,573 401,265 339,166 -0.56%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.52% 1.38% 1.46% 1.02% 2.05% 1.93% 0.41% -
ROE 4.21% 3.54% 2.35% 0.84% 5.69% 4.27% 0.67% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 133.20 100.19 62.45 31.43 116.56 68.78 58.54 72.73%
EPS 2.02 1.38 0.91 0.32 2.39 1.58 0.24 312.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.39 0.3866 0.3821 0.42 0.37 0.3603 21.01%
Adjusted Per Share Value based on latest NOSH - 338,750
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 132.92 100.42 62.51 31.59 116.76 81.89 58.91 71.77%
EPS 2.02 1.38 0.91 0.32 2.39 1.88 0.24 312.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.479 0.3909 0.387 0.3841 0.4207 0.4406 0.3626 20.33%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.19 0.20 0.21 0.31 0.38 0.40 0.49 -
P/RPS 0.14 0.20 0.34 0.99 0.33 0.58 0.84 -69.61%
P/EPS 9.40 14.49 23.08 96.88 15.90 25.32 204.17 -87.08%
EY 10.64 6.90 4.33 1.03 6.29 3.95 0.49 673.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.54 0.81 0.90 1.08 1.36 -55.67%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 14/03/06 29/11/05 29/08/05 31/05/05 15/03/05 30/11/04 30/08/04 -
Price 0.18 0.17 0.20 0.19 0.35 0.40 0.40 -
P/RPS 0.14 0.17 0.32 0.60 0.30 0.58 0.68 -65.03%
P/EPS 8.90 12.32 21.98 59.38 14.64 25.32 166.67 -85.74%
EY 11.23 8.12 4.55 1.68 6.83 3.95 0.60 601.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.52 0.50 0.83 1.08 1.11 -50.96%

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