[PERTAMA] QoQ Quarter Result on 31-Mar-2006 [#4]

Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -1509.89%
YoY- -3395.08%
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 19,894 13,772 10,424 15,290 19,822 12,429 10,700 51.03%
PBT 1,657 -1,005 -1,817 -26,050 1,671 -669 -509 -
Tax -84 -242 0 -59 194 42 -65 18.58%
NP 1,573 -1,247 -1,817 -26,109 1,865 -627 -574 -
-
NP to SH 1,572 -1,246 -1,814 -26,097 1,851 -624 -570 -
-
Tax Rate 5.07% - - - -11.61% - - -
Total Cost 18,321 15,019 12,241 41,399 17,957 13,056 11,274 38.10%
-
Net Worth 83,432 82,600 83,327 83,615 162,275 106,827 108,219 -15.88%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 83,432 82,600 83,327 83,615 162,275 106,827 108,219 -15.88%
NOSH 72,777 72,865 72,851 72,937 72,874 72,558 73,076 -0.27%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.91% -9.05% -17.43% -170.76% 9.41% -5.04% -5.36% -
ROE 1.88% -1.51% -2.18% -31.21% 1.14% -0.58% -0.53% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 27.34 18.90 14.31 20.96 27.20 17.13 14.64 51.47%
EPS 2.16 -1.71 -2.49 -35.78 2.54 -0.86 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1464 1.1336 1.1438 1.1464 2.2268 1.4723 1.4809 -15.65%
Adjusted Per Share Value based on latest NOSH - 72,937
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.91 3.40 2.57 3.78 4.89 3.07 2.64 51.06%
EPS 0.39 -0.31 -0.45 -6.44 0.46 -0.15 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.206 0.204 0.2057 0.2065 0.4007 0.2638 0.2672 -15.88%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.00 1.94 2.40 3.00 1.88 2.00 1.96 -
P/RPS 7.32 10.26 16.77 14.31 6.91 11.68 13.39 -33.06%
P/EPS 92.59 -113.45 -96.39 -8.38 74.02 -232.56 -251.28 -
EY 1.08 -0.88 -1.04 -11.93 1.35 -0.43 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.71 2.10 2.62 0.84 1.36 1.32 20.16%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/02/07 23/11/06 28/08/06 31/05/06 21/03/06 29/11/05 25/08/05 -
Price 2.28 2.02 2.16 1.94 2.72 1.90 2.00 -
P/RPS 8.34 10.69 15.10 9.25 10.00 11.09 13.66 -27.96%
P/EPS 105.56 -118.13 -86.75 -5.42 107.09 -220.93 -256.41 -
EY 0.95 -0.85 -1.15 -18.44 0.93 -0.45 -0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.78 1.89 1.69 1.22 1.29 1.35 29.43%

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