[PREMIER] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[PREMIER] PREMIER NALFIN BERHAD
Announcement Date
15-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 137.85%
YoY- 47.47%
Quarter Report
Latest QR
Upcoming QR
PREMIER's Result
PREMIER's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 455,899 407,454 432,027 393,480 356,140 421,970 420,750 5.48%
PBT 6,649 9,574 16,968 8,328 -20,586 7,821 3,359 57.58%
Tax -260 -260 -1,270 -1,270 -957 268 -382 -22.60%
NP 6,389 9,314 15,698 7,058 -21,543 8,089 2,977 66.30%
-
NP to SH 6,389 9,314 16,708 8,068 -21,318 8,089 2,977 66.30%
-
Tax Rate 3.91% 2.72% 7.48% 15.25% - -3.43% 11.37% -
Total Cost 449,510 398,140 416,329 386,422 377,683 413,881 417,773 4.99%
-
Net Worth 132,019 130,133 129,436 142,305 124,695 121,601 111,316 12.03%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 132,019 130,133 129,436 142,305 124,695 121,601 111,316 12.03%
NOSH 338,510 336,610 338,750 338,823 337,014 337,499 337,321 0.23%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.40% 2.29% 3.63% 1.79% -6.05% 1.92% 0.71% -
ROE 4.84% 7.16% 12.91% 5.67% -17.10% 6.65% 2.67% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 134.68 121.05 127.54 116.13 105.67 125.03 124.73 5.24%
EPS 1.89 2.77 4.93 2.38 -6.33 2.40 0.88 66.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.3866 0.3821 0.42 0.37 0.3603 0.33 11.76%
Adjusted Per Share Value based on latest NOSH - 338,823
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 135.28 120.91 128.20 116.76 105.68 125.21 124.85 5.48%
EPS 1.90 2.76 4.96 2.39 -6.33 2.40 0.88 66.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3917 0.3862 0.3841 0.4223 0.37 0.3608 0.3303 12.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.20 0.21 0.31 0.38 0.40 0.49 0.44 -
P/RPS 0.15 0.17 0.24 0.33 0.38 0.39 0.35 -43.12%
P/EPS 10.60 7.59 6.29 15.96 -6.32 20.44 49.86 -64.34%
EY 9.44 13.18 15.91 6.27 -15.81 4.89 2.01 180.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.81 0.90 1.08 1.36 1.33 -47.18%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 31/05/05 15/03/05 30/11/04 30/08/04 07/07/04 -
Price 0.17 0.20 0.19 0.35 0.40 0.40 0.48 -
P/RPS 0.13 0.17 0.15 0.30 0.38 0.32 0.38 -51.05%
P/EPS 9.01 7.23 3.85 14.70 -6.32 16.69 54.39 -69.80%
EY 11.10 13.83 25.96 6.80 -15.81 5.99 1.84 231.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.50 0.83 1.08 1.11 1.45 -54.81%

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