[PREMIER] QoQ TTM Result on 30-Sep-2003 [#3]

Announcement Date
22-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 257.82%
YoY- 138.13%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 421,970 420,750 352,844 272,690 128,822 1,431 2,335 3106.55%
PBT 7,821 3,359 5,853 10,727 3,746 -4,103 -4,261 -
Tax 268 -382 -382 283 -669 3,922 9,142 -90.51%
NP 8,089 2,977 5,471 11,010 3,077 -181 4,881 40.08%
-
NP to SH 8,089 2,977 5,471 11,010 3,077 -4,122 -4,282 -
-
Tax Rate -3.43% 11.37% 6.53% -2.64% 17.86% - - -
Total Cost 413,881 417,773 347,373 261,680 125,745 1,612 -2,546 -
-
Net Worth 121,601 111,316 97,817 83,906 81,450 -274,349 -268,345 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 121,601 111,316 97,817 83,906 81,450 -274,349 -268,345 -
NOSH 337,499 337,321 337,302 335,625 325,800 19,952 19,951 560.11%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.92% 0.71% 1.55% 4.04% 2.39% -12.65% 209.04% -
ROE 6.65% 2.67% 5.59% 13.12% 3.78% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 125.03 124.73 104.61 81.25 39.54 7.17 11.70 385.86%
EPS 2.40 0.88 1.62 3.28 0.94 -20.66 -21.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3603 0.33 0.29 0.25 0.25 -13.75 -13.45 -
Adjusted Per Share Value based on latest NOSH - 335,625
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 125.21 124.85 104.70 80.92 38.23 0.42 0.69 3115.41%
EPS 2.40 0.88 1.62 3.27 0.91 -1.22 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3608 0.3303 0.2903 0.249 0.2417 -0.8141 -0.7963 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.49 0.44 0.47 0.46 0.28 0.28 0.28 -
P/RPS 0.39 0.35 0.45 0.57 0.71 3.90 2.39 -70.17%
P/EPS 20.44 49.86 28.98 14.02 29.65 -1.36 -1.30 -
EY 4.89 2.01 3.45 7.13 3.37 -73.78 -76.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.33 1.62 1.84 1.12 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 07/07/04 17/05/04 21/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.40 0.48 0.38 0.44 0.56 0.28 0.28 -
P/RPS 0.32 0.38 0.36 0.54 1.42 3.90 2.39 -73.86%
P/EPS 16.69 54.39 23.43 13.41 59.29 -1.36 -1.30 -
EY 5.99 1.84 4.27 7.46 1.69 -73.78 -76.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.45 1.31 1.76 2.24 0.00 0.00 -

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