[PREMIER] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[PREMIER] PREMIER NALFIN BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 171.72%
YoY- 162.89%
Quarter Report
Latest QR
Upcoming QR
PREMIER's Result
PREMIER's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 432,027 393,480 356,140 421,970 420,750 352,844 272,690 35.86%
PBT 16,968 8,328 -20,586 7,821 3,359 5,853 10,727 35.72%
Tax -1,270 -1,270 -957 268 -382 -382 283 -
NP 15,698 7,058 -21,543 8,089 2,977 5,471 11,010 26.65%
-
NP to SH 16,708 8,068 -21,318 8,089 2,977 5,471 11,010 32.02%
-
Tax Rate 7.48% 15.25% - -3.43% 11.37% 6.53% -2.64% -
Total Cost 416,329 386,422 377,683 413,881 417,773 347,373 261,680 36.24%
-
Net Worth 129,436 142,305 124,695 121,601 111,316 97,817 83,906 33.47%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 129,436 142,305 124,695 121,601 111,316 97,817 83,906 33.47%
NOSH 338,750 338,823 337,014 337,499 337,321 337,302 335,625 0.61%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.63% 1.79% -6.05% 1.92% 0.71% 1.55% 4.04% -
ROE 12.91% 5.67% -17.10% 6.65% 2.67% 5.59% 13.12% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 127.54 116.13 105.67 125.03 124.73 104.61 81.25 35.02%
EPS 4.93 2.38 -6.33 2.40 0.88 1.62 3.28 31.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3821 0.42 0.37 0.3603 0.33 0.29 0.25 32.65%
Adjusted Per Share Value based on latest NOSH - 337,499
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 128.20 116.76 105.68 125.21 124.85 104.70 80.92 35.86%
EPS 4.96 2.39 -6.33 2.40 0.88 1.62 3.27 31.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3841 0.4223 0.37 0.3608 0.3303 0.2903 0.249 33.46%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.31 0.38 0.40 0.49 0.44 0.47 0.46 -
P/RPS 0.24 0.33 0.38 0.39 0.35 0.45 0.57 -43.79%
P/EPS 6.29 15.96 -6.32 20.44 49.86 28.98 14.02 -41.36%
EY 15.91 6.27 -15.81 4.89 2.01 3.45 7.13 70.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.90 1.08 1.36 1.33 1.62 1.84 -42.10%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 15/03/05 30/11/04 30/08/04 07/07/04 17/05/04 21/11/03 -
Price 0.19 0.35 0.40 0.40 0.48 0.38 0.44 -
P/RPS 0.15 0.30 0.38 0.32 0.38 0.36 0.54 -57.39%
P/EPS 3.85 14.70 -6.32 16.69 54.39 23.43 13.41 -56.44%
EY 25.96 6.80 -15.81 5.99 1.84 4.27 7.46 129.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.83 1.08 1.11 1.45 1.31 1.76 -56.75%

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