[PREMIER] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -92.69%
YoY- 109.36%
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 3,845 2,877 1,914 961 375,131 375,131 375,131 -95.21%
PBT 1,358 1,346 926 546 8,056 7,359 -20,902 -
Tax -450 -337 -226 0 -6 -219 -6 1655.33%
NP 908 1,009 700 546 8,050 7,140 -20,908 -
-
NP to SH 908 1,004 695 546 7,468 7,140 -20,908 -
-
Tax Rate 33.14% 25.04% 24.41% 0.00% 0.07% 2.98% - -
Total Cost 2,937 1,868 1,214 415 367,081 367,991 396,039 -96.14%
-
Net Worth 113,119 113,231 112,895 112,895 112,450 111,815 84,306 21.54%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 113,119 113,231 112,895 112,895 112,450 111,815 84,306 21.54%
NOSH 336,666 337,000 337,000 337,000 337,688 336,792 337,225 -0.11%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 23.62% 35.07% 36.57% 56.82% 2.15% 1.90% -5.57% -
ROE 0.80% 0.89% 0.62% 0.48% 6.64% 6.39% -24.80% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.14 0.85 0.57 0.29 111.09 111.38 111.24 -95.21%
EPS 0.27 0.30 0.21 0.16 2.22 2.12 -6.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.336 0.336 0.335 0.335 0.333 0.332 0.25 21.67%
Adjusted Per Share Value based on latest NOSH - 337,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.14 0.85 0.57 0.29 111.31 111.31 111.31 -95.21%
EPS 0.27 0.30 0.21 0.16 2.22 2.12 -6.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3357 0.336 0.335 0.335 0.3337 0.3318 0.2502 21.54%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.38 0.37 0.38 0.36 0.28 0.19 0.22 -
P/RPS 33.27 43.34 66.91 126.24 0.25 0.17 0.20 2878.18%
P/EPS 140.90 124.19 184.26 222.20 12.66 8.96 -3.55 -
EY 0.71 0.81 0.54 0.45 7.90 11.16 -28.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.10 1.13 1.07 0.84 0.57 0.88 18.05%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 30/11/12 30/08/12 28/05/12 22/02/12 15/11/11 25/08/11 -
Price 0.335 0.34 0.37 0.35 0.44 0.25 0.20 -
P/RPS 29.33 39.83 65.15 122.74 0.40 0.22 0.18 2837.58%
P/EPS 124.21 114.12 179.41 216.03 19.90 11.79 -3.23 -
EY 0.81 0.88 0.56 0.46 5.03 8.48 -31.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 1.10 1.04 1.32 0.75 0.80 15.96%

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