[PREMIER] QoQ Quarter Result on 30-Jun-2003 [#2]

Announcement Date
30-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY- 182.67%
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 67,906 80,154 144,072 128,618 0 0 204 4686.12%
PBT -7,556 5,792 1,215 3,908 0 0 -5,766 19.73%
Tax 0 -665 933 -650 0 0 -19 -
NP -7,556 5,127 2,148 3,258 0 0 -5,785 19.46%
-
NP to SH -7,556 5,127 2,148 3,258 0 0 -5,785 19.46%
-
Tax Rate - 11.48% -76.79% 16.63% - - - -
Total Cost 75,462 75,027 141,924 125,360 0 0 5,989 440.64%
-
Net Worth 111,316 97,817 83,906 81,450 0 0 -279,076 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 111,316 97,817 83,906 81,450 0 0 -279,076 -
NOSH 337,321 337,302 335,625 325,800 19,952 19,951 19,948 557.68%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -11.13% 6.40% 1.49% 2.53% 0.00% 0.00% -2,835.78% -
ROE -6.79% 5.24% 2.56% 4.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 20.13 23.76 42.93 39.48 0.00 0.00 1.02 628.96%
EPS -2.24 1.52 0.64 1.00 0.00 0.00 -29.00 -81.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.29 0.25 0.25 0.00 0.00 -13.99 -
Adjusted Per Share Value based on latest NOSH - 325,800
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 20.15 23.78 42.75 38.17 0.00 0.00 0.06 4714.44%
EPS -2.24 1.52 0.64 0.97 0.00 0.00 -1.72 19.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3303 0.2903 0.249 0.2417 0.00 0.00 -0.8281 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.44 0.47 0.46 0.28 0.28 0.28 0.28 -
P/RPS 2.19 1.98 1.07 0.71 0.00 0.00 0.00 -
P/EPS -19.64 30.92 71.88 28.00 0.00 0.00 0.00 -
EY -5.09 3.23 1.39 3.57 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.62 1.84 1.12 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 07/07/04 17/05/04 21/11/03 29/08/03 30/05/03 28/02/03 22/11/02 -
Price 0.48 0.38 0.44 0.56 0.28 0.28 0.28 -
P/RPS 2.38 1.60 1.03 1.42 0.00 0.00 0.00 -
P/EPS -21.43 25.00 68.75 56.00 0.00 0.00 0.00 -
EY -4.67 4.00 1.45 1.79 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.31 1.76 2.24 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