[PREMIER] QoQ TTM Result on 30-Jun-2013 [#2]

Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -18.9%
YoY- -99.54%
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 3,842 3,803 3,808 3,806 3,817 3,846 2,878 21.26%
PBT 1,345 795 651 549 715 1,365 1,592 -10.64%
Tax -54 -69 -428 -416 -546 -450 -124 -42.57%
NP 1,291 726 223 133 169 915 1,468 -8.21%
-
NP to SH 1,291 726 223 133 164 910 1,463 -8.00%
-
Tax Rate 4.01% 8.68% 65.75% 75.77% 76.36% 32.97% 7.79% -
Total Cost 2,551 3,077 3,585 3,673 3,648 2,931 1,410 48.53%
-
Net Worth 114,242 113,905 113,569 99,120 112,895 113,231 113,231 0.59%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 114,242 113,905 113,569 99,120 112,895 113,231 113,231 0.59%
NOSH 337,000 337,000 337,000 337,000 337,000 337,000 337,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 33.60% 19.09% 5.86% 3.49% 4.43% 23.79% 51.01% -
ROE 1.13% 0.64% 0.20% 0.13% 0.15% 0.80% 1.29% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.14 1.13 1.13 1.29 1.13 1.14 0.85 21.63%
EPS 0.38 0.22 0.07 0.05 0.05 0.27 0.43 -7.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.339 0.338 0.337 0.336 0.335 0.336 0.336 0.59%
Adjusted Per Share Value based on latest NOSH - 295,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.14 1.13 1.13 1.13 1.13 1.14 0.85 21.63%
EPS 0.38 0.22 0.07 0.04 0.05 0.27 0.43 -7.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.339 0.338 0.337 0.2941 0.335 0.336 0.336 0.59%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.35 0.365 0.33 0.32 0.34 0.38 0.37 -
P/RPS 30.70 32.34 29.20 24.80 30.02 33.30 43.33 -20.54%
P/EPS 91.36 169.43 498.70 709.77 698.66 140.73 85.23 4.74%
EY 1.09 0.59 0.20 0.14 0.14 0.71 1.17 -4.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.08 0.98 0.95 1.01 1.13 1.10 -4.29%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 16/05/14 27/02/14 18/11/13 20/08/13 23/05/13 20/02/13 30/11/12 -
Price 0.37 0.34 0.34 0.315 0.31 0.335 0.34 -
P/RPS 32.45 30.13 30.09 24.42 27.37 29.35 39.81 -12.75%
P/EPS 96.58 157.82 513.81 698.68 637.01 124.06 78.32 15.00%
EY 1.04 0.63 0.19 0.14 0.16 0.81 1.28 -12.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.01 1.01 0.94 0.93 1.00 1.01 5.21%

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