[PERTAMA] QoQ TTM Result on 31-Mar-2007 [#4]

Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 62.03%
YoY- 58.83%
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 63,599 65,668 63,296 61,850 59,380 59,308 57,965 6.36%
PBT -3,619 -4,722 -7,462 -11,049 -27,215 -27,201 -26,865 -73.62%
Tax 673 804 562 564 -385 -107 177 143.01%
NP -2,946 -3,918 -6,900 -10,485 -27,600 -27,308 -26,688 -76.89%
-
NP to SH -2,942 -3,917 -6,894 -10,474 -27,585 -27,306 -26,684 -76.91%
-
Tax Rate - - - - - - - -
Total Cost 66,545 69,586 70,196 72,335 86,980 86,616 84,653 -14.78%
-
Net Worth 81,912 80,465 79,367 78,277 83,432 82,600 83,327 -1.13%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 81,912 80,465 79,367 78,277 83,432 82,600 83,327 -1.13%
NOSH 72,979 73,037 72,975 72,938 72,777 72,865 72,851 0.11%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -4.63% -5.97% -10.90% -16.95% -46.48% -46.04% -46.04% -
ROE -3.59% -4.87% -8.69% -13.38% -33.06% -33.06% -32.02% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 87.15 89.91 86.74 84.80 81.59 81.39 79.57 6.23%
EPS -4.03 -5.36 -9.45 -14.36 -37.90 -37.47 -36.63 -76.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1224 1.1017 1.0876 1.0732 1.1464 1.1336 1.1438 -1.24%
Adjusted Per Share Value based on latest NOSH - 72,938
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.51 14.99 14.44 14.11 13.55 13.53 13.23 6.33%
EPS -0.67 -0.89 -1.57 -2.39 -6.29 -6.23 -6.09 -76.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1869 0.1836 0.1811 0.1786 0.1904 0.1885 0.1902 -1.15%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.36 2.72 2.30 2.36 2.00 1.94 2.40 -
P/RPS 2.71 3.03 2.65 2.78 2.45 2.38 3.02 -6.94%
P/EPS -58.54 -50.72 -24.35 -16.43 -5.28 -5.18 -6.55 328.95%
EY -1.71 -1.97 -4.11 -6.08 -18.95 -19.32 -15.26 -76.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.47 2.11 2.20 1.74 1.71 2.10 0.00%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 22/11/07 30/08/07 31/05/07 12/02/07 23/11/06 28/08/06 -
Price 2.04 2.60 3.00 2.80 2.28 2.02 2.16 -
P/RPS 2.34 2.89 3.46 3.30 2.79 2.48 2.71 -9.29%
P/EPS -50.60 -48.48 -31.76 -19.50 -6.02 -5.39 -5.90 317.34%
EY -1.98 -2.06 -3.15 -5.13 -16.62 -18.55 -16.96 -76.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.36 2.76 2.61 1.99 1.78 1.89 -2.47%

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