[PREMIER] QoQ Quarter Result on 30-Jun-2009 [#2]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -36.28%
YoY- 15.78%
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 228,662 238,095 220,083 205,541 186,808 226,687 250,432 -5.88%
PBT 2,160 8,757 424 2,220 3,748 1,265 1,278 41.93%
Tax -703 -5,038 200 25 -225 513 0 -
NP 1,457 3,719 624 2,245 3,523 1,778 1,278 9.14%
-
NP to SH 1,457 3,719 624 2,245 3,523 1,778 1,278 9.14%
-
Tax Rate 32.55% 57.53% -47.17% -1.13% 6.00% -40.55% 0.00% -
Total Cost 227,205 234,376 219,459 203,296 183,285 224,909 249,154 -5.96%
-
Net Worth 184,666 182,230 177,347 1,806 178,498 175,417 172,530 4.64%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 184,666 182,230 177,347 1,806 178,498 175,417 172,530 4.64%
NOSH 338,837 338,090 328,421 3,350 335,523 338,644 336,315 0.49%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.64% 1.56% 0.28% 1.09% 1.89% 0.78% 0.51% -
ROE 0.79% 2.04% 0.35% 124.30% 1.97% 1.01% 0.74% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 67.48 70.42 67.01 6,134.19 55.68 66.94 74.46 -6.35%
EPS 0.43 1.10 0.19 67.00 1.05 0.53 0.38 8.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.545 0.539 0.54 0.539 0.532 0.518 0.513 4.12%
Adjusted Per Share Value based on latest NOSH - 3,350
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 67.85 70.65 65.31 60.99 55.43 67.27 74.31 -5.88%
EPS 0.43 1.10 0.19 0.67 1.05 0.53 0.38 8.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.548 0.5407 0.5263 0.0054 0.5297 0.5205 0.512 4.63%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.41 0.34 0.24 0.23 0.17 0.16 0.16 -
P/RPS 0.61 0.48 0.36 0.00 0.31 0.24 0.21 103.71%
P/EPS 95.35 30.91 126.32 0.34 16.19 30.47 42.11 72.52%
EY 1.05 3.24 0.79 291.30 6.18 3.28 2.38 -42.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.44 0.43 0.32 0.31 0.31 80.31%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 22/02/10 26/11/09 27/08/09 28/05/09 27/02/09 26/11/08 -
Price 0.31 0.34 0.25 0.25 0.19 0.16 0.14 -
P/RPS 0.46 0.48 0.37 0.00 0.34 0.24 0.19 80.40%
P/EPS 72.09 30.91 131.58 0.37 18.10 30.47 36.84 56.51%
EY 1.39 3.24 0.76 268.00 5.53 3.28 2.71 -35.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.46 0.46 0.36 0.31 0.27 64.64%

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