[PREMIER] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[PREMIER] PREMIER NALFIN BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 107.09%
YoY- 461.24%
Quarter Report
Latest QR
Upcoming QR
PREMIER's Result
PREMIER's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 447,930 455,899 407,454 432,027 393,480 356,140 421,970 4.04%
PBT 5,463 6,649 9,574 16,968 8,328 -20,586 7,821 -21.22%
Tax 1,337 -260 -260 -1,270 -1,270 -957 268 191.11%
NP 6,800 6,389 9,314 15,698 7,058 -21,543 8,089 -10.89%
-
NP to SH 6,800 6,389 9,314 16,708 8,068 -21,318 8,089 -10.89%
-
Tax Rate -24.47% 3.91% 2.72% 7.48% 15.25% - -3.43% -
Total Cost 441,130 449,510 398,140 416,329 386,422 377,683 413,881 4.33%
-
Net Worth 162,346 132,019 130,133 129,436 142,305 124,695 121,601 21.18%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 162,346 132,019 130,133 129,436 142,305 124,695 121,601 21.18%
NOSH 338,222 338,510 336,610 338,750 338,823 337,014 337,499 0.14%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.52% 1.40% 2.29% 3.63% 1.79% -6.05% 1.92% -
ROE 4.19% 4.84% 7.16% 12.91% 5.67% -17.10% 6.65% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 132.44 134.68 121.05 127.54 116.13 105.67 125.03 3.90%
EPS 2.01 1.89 2.77 4.93 2.38 -6.33 2.40 -11.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.39 0.3866 0.3821 0.42 0.37 0.3603 21.01%
Adjusted Per Share Value based on latest NOSH - 338,750
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 132.92 135.28 120.91 128.20 116.76 105.68 125.21 4.05%
EPS 2.02 1.90 2.76 4.96 2.39 -6.33 2.40 -10.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4817 0.3917 0.3862 0.3841 0.4223 0.37 0.3608 21.18%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.19 0.20 0.21 0.31 0.38 0.40 0.49 -
P/RPS 0.14 0.15 0.17 0.24 0.33 0.38 0.39 -49.39%
P/EPS 9.45 10.60 7.59 6.29 15.96 -6.32 20.44 -40.12%
EY 10.58 9.44 13.18 15.91 6.27 -15.81 4.89 67.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.54 0.81 0.90 1.08 1.36 -55.67%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 14/03/06 29/11/05 29/08/05 31/05/05 15/03/05 30/11/04 30/08/04 -
Price 0.18 0.17 0.20 0.19 0.35 0.40 0.40 -
P/RPS 0.14 0.13 0.17 0.15 0.30 0.38 0.32 -42.28%
P/EPS 8.95 9.01 7.23 3.85 14.70 -6.32 16.69 -33.91%
EY 11.17 11.10 13.83 25.96 6.80 -15.81 5.99 51.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.52 0.50 0.83 1.08 1.11 -50.96%

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