[PREMIER] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[PREMIER] PREMIER NALFIN BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 3.74%
YoY- 89.09%
Quarter Report
Latest QR
Upcoming QR
PREMIER's Result
PREMIER's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 352,844 272,690 128,822 1,431 2,335 3,985 5,289 1532.36%
PBT 5,853 10,727 3,746 -4,103 -4,261 -28,853 -29,905 -
Tax -382 283 -669 3,922 9,142 23,068 29,905 -
NP 5,471 11,010 3,077 -181 4,881 -5,785 0 -
-
NP to SH 5,471 11,010 3,077 -4,122 -4,282 -28,874 -29,907 -
-
Tax Rate 6.53% -2.64% 17.86% - - - - -
Total Cost 347,373 261,680 125,745 1,612 -2,546 9,770 5,289 1515.49%
-
Net Worth 97,817 83,906 81,450 -274,349 -268,345 -279,076 -272,685 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 97,817 83,906 81,450 -274,349 -268,345 -279,076 -272,685 -
NOSH 337,302 335,625 325,800 19,952 19,951 19,948 19,904 556.36%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.55% 4.04% 2.39% -12.65% 209.04% -145.17% 0.00% -
ROE 5.59% 13.12% 3.78% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 104.61 81.25 39.54 7.17 11.70 19.98 26.57 148.71%
EPS 1.62 3.28 0.94 -20.66 -21.46 -144.74 -150.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.25 0.25 -13.75 -13.45 -13.99 -13.70 -
Adjusted Per Share Value based on latest NOSH - 19,952
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 104.70 80.92 38.23 0.42 0.69 1.18 1.57 1531.95%
EPS 1.62 3.27 0.91 -1.22 -1.27 -8.57 -8.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2903 0.249 0.2417 -0.8141 -0.7963 -0.8281 -0.8092 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 31/05/02 -
Price 0.47 0.46 0.28 0.28 0.28 0.28 0.28 -
P/RPS 0.45 0.57 0.71 3.90 2.39 1.40 1.05 -43.06%
P/EPS 28.98 14.02 29.65 -1.36 -1.30 -0.19 -0.19 -
EY 3.45 7.13 3.37 -73.78 -76.65 -516.94 -536.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.84 1.12 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/05/04 21/11/03 29/08/03 30/05/03 28/02/03 22/11/02 30/08/02 -
Price 0.38 0.44 0.56 0.28 0.28 0.28 0.28 -
P/RPS 0.36 0.54 1.42 3.90 2.39 1.40 1.05 -50.91%
P/EPS 23.43 13.41 59.29 -1.36 -1.30 -0.19 -0.19 -
EY 4.27 7.46 1.69 -73.78 -76.65 -516.94 -536.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.76 2.24 0.00 0.00 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