[PREMIER] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[PREMIER] PREMIER NALFIN BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -94.96%
YoY- 102.15%
Quarter Report
Latest QR
Upcoming QR
PREMIER's Result
PREMIER's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 3,806 3,817 3,846 2,878 1,914 173,856 375,131 -95.32%
PBT 549 715 1,365 1,592 29,432 13,986 7,604 -82.68%
Tax -416 -546 -450 -124 -226 -6 -6 1592.06%
NP 133 169 915 1,468 29,206 13,980 7,598 -93.27%
-
NP to SH 133 164 910 1,463 29,047 13,825 7,443 -93.18%
-
Tax Rate 75.77% 76.36% 32.97% 7.79% 0.77% 0.04% 0.08% -
Total Cost 3,673 3,648 2,931 1,410 -27,292 159,876 367,533 -95.37%
-
Net Worth 99,120 112,895 113,231 113,231 124,787 112,895 112,221 -7.94%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 99,120 112,895 113,231 113,231 124,787 112,895 112,221 -7.94%
NOSH 337,000 337,000 337,000 337,000 337,000 337,000 337,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.49% 4.43% 23.79% 51.01% 1,525.91% 8.04% 2.03% -
ROE 0.13% 0.15% 0.80% 1.29% 23.28% 12.25% 6.63% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.29 1.13 1.14 0.85 0.51 51.59 111.31 -94.89%
EPS 0.05 0.05 0.27 0.43 7.80 4.10 2.21 -92.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.336 0.335 0.336 0.336 0.335 0.335 0.333 0.60%
Adjusted Per Share Value based on latest NOSH - 337,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.13 1.13 1.14 0.85 0.57 51.59 111.31 -95.32%
EPS 0.04 0.05 0.27 0.43 8.62 4.10 2.21 -93.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2941 0.335 0.336 0.336 0.3703 0.335 0.333 -7.95%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.32 0.34 0.38 0.37 0.38 0.36 0.28 -
P/RPS 24.80 30.02 33.30 43.33 73.96 0.70 0.25 2048.94%
P/EPS 709.77 698.66 140.73 85.23 4.87 8.78 12.68 1366.88%
EY 0.14 0.14 0.71 1.17 20.52 11.40 7.89 -93.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.01 1.13 1.10 1.13 1.07 0.84 8.55%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 23/05/13 20/02/13 30/11/12 30/08/12 28/05/12 22/02/12 -
Price 0.315 0.31 0.335 0.34 0.37 0.35 0.44 -
P/RPS 24.42 27.37 29.35 39.81 72.01 0.68 0.40 1454.33%
P/EPS 698.68 637.01 124.06 78.32 4.74 8.53 19.92 973.82%
EY 0.14 0.16 0.81 1.28 21.08 11.72 5.02 -90.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.93 1.00 1.01 1.10 1.04 1.32 -20.27%

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