[PREMIER] QoQ TTM Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -14.6%
YoY- 2.51%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 793,407 703,311 601,907 535,837 464,646 441,529 436,921 48.78%
PBT 9,143 12,672 11,123 11,057 6,826 3,767 5,247 44.75%
Tax -4,086 -4,086 -4,086 -4,086 1,337 1,337 1,337 -
NP 5,057 8,586 7,037 6,971 8,163 5,104 6,584 -16.11%
-
NP to SH 5,057 8,586 7,037 6,971 8,163 5,104 6,584 -16.11%
-
Tax Rate 44.69% 32.24% 36.73% 36.95% -19.59% -35.49% -25.48% -
Total Cost 788,350 694,725 594,870 528,866 456,483 436,425 430,337 49.66%
-
Net Worth 170,188 167,768 164,117 169,926 168,478 165,293 159,979 4.20%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 170,188 167,768 164,117 169,926 168,478 165,293 159,979 4.20%
NOSH 339,696 336,885 333,571 338,499 336,956 337,333 333,846 1.16%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.64% 1.22% 1.17% 1.30% 1.76% 1.16% 1.51% -
ROE 2.97% 5.12% 4.29% 4.10% 4.85% 3.09% 4.12% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 233.56 208.77 180.44 158.30 137.89 130.89 130.87 47.07%
EPS 1.49 2.55 2.11 2.06 2.42 1.51 1.97 -16.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.501 0.498 0.492 0.502 0.50 0.49 0.4792 3.00%
Adjusted Per Share Value based on latest NOSH - 338,499
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 235.43 208.70 178.61 159.00 137.88 131.02 129.65 48.78%
EPS 1.50 2.55 2.09 2.07 2.42 1.51 1.95 -16.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.505 0.4978 0.487 0.5042 0.4999 0.4905 0.4747 4.20%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.23 0.25 0.24 0.23 0.19 0.25 0.19 -
P/RPS 0.10 0.12 0.13 0.15 0.14 0.19 0.15 -23.66%
P/EPS 15.45 9.81 11.38 11.17 7.84 16.52 9.63 37.00%
EY 6.47 10.19 8.79 8.95 12.75 6.05 10.38 -27.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.49 0.46 0.38 0.51 0.40 9.75%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 30/08/07 31/05/07 27/02/07 29/11/06 29/08/06 30/05/06 -
Price 0.19 0.21 0.23 0.25 0.22 0.19 0.22 -
P/RPS 0.08 0.10 0.13 0.16 0.16 0.15 0.17 -39.47%
P/EPS 12.76 8.24 10.90 12.14 9.08 12.56 11.16 9.33%
EY 7.84 12.14 9.17 8.24 11.01 7.96 8.96 -8.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.47 0.50 0.44 0.39 0.46 -11.94%

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