[PREMIER] QoQ Quarter Result on 31-Mar-2017 [#1]

Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 128.82%
YoY- -11.2%
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,121 1,120 1,047 1,054 1,210 1,151 1,141 -1.16%
PBT -856 598 537 593 -1,325 755 588 -
Tax -568 -125 -177 -125 -299 -125 -69 306.13%
NP -1,424 473 360 468 -1,624 630 519 -
-
NP to SH -1,424 473 360 468 -1,624 630 519 -
-
Tax Rate - 20.90% 32.96% 21.08% - 16.56% 11.73% -
Total Cost 2,545 647 687 586 2,834 521 622 155.16%
-
Net Worth 116,601 117,949 117,613 117,275 116,601 117,949 117,275 -0.38%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 116,601 117,949 117,613 117,275 116,601 117,949 117,275 -0.38%
NOSH 337,000 337,000 337,000 337,000 337,000 337,000 337,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -127.03% 42.23% 34.38% 44.40% -134.21% 54.74% 45.49% -
ROE -1.22% 0.40% 0.31% 0.40% -1.39% 0.53% 0.44% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.33 0.33 0.31 0.31 0.36 0.34 0.34 -1.96%
EPS -0.42 0.14 0.11 0.14 -0.48 0.19 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.346 0.35 0.349 0.348 0.346 0.35 0.348 -0.38%
Adjusted Per Share Value based on latest NOSH - 337,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.33 0.33 0.31 0.31 0.36 0.34 0.34 -1.96%
EPS -0.42 0.14 0.11 0.14 -0.48 0.19 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.346 0.35 0.349 0.348 0.346 0.35 0.348 -0.38%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.275 0.275 0.275 0.28 0.34 0.33 0.30 -
P/RPS 82.67 82.75 88.51 89.53 94.69 96.62 88.61 -4.50%
P/EPS -65.08 195.93 257.43 201.62 -70.55 176.52 194.80 -
EY -1.54 0.51 0.39 0.50 -1.42 0.57 0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.79 0.79 0.80 0.98 0.94 0.86 -5.48%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 26/10/17 16/08/17 30/05/17 27/02/17 29/11/16 24/08/16 -
Price 0.275 0.275 0.275 0.275 0.32 0.35 0.31 -
P/RPS 82.67 82.75 88.51 87.93 89.12 102.48 91.56 -6.56%
P/EPS -65.08 195.93 257.43 198.02 -66.40 187.22 201.29 -
EY -1.54 0.51 0.39 0.50 -1.51 0.53 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.79 0.79 0.79 0.92 1.00 0.89 -7.61%

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