[PREMIER] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[PREMIER] PREMIER NALFIN BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -81.98%
YoY- -98.81%
Quarter Report
Latest QR
Upcoming QR
PREMIER's Result
PREMIER's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 3,803 3,808 3,806 3,817 3,846 2,878 1,914 57.85%
PBT 795 651 549 715 1,365 1,592 29,432 -90.93%
Tax -69 -428 -416 -546 -450 -124 -226 -54.56%
NP 726 223 133 169 915 1,468 29,206 -91.42%
-
NP to SH 726 223 133 164 910 1,463 29,047 -91.39%
-
Tax Rate 8.68% 65.75% 75.77% 76.36% 32.97% 7.79% 0.77% -
Total Cost 3,077 3,585 3,673 3,648 2,931 1,410 -27,292 -
-
Net Worth 113,905 113,569 99,120 112,895 113,231 113,231 124,787 -5.88%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 113,905 113,569 99,120 112,895 113,231 113,231 124,787 -5.88%
NOSH 337,000 337,000 337,000 337,000 337,000 337,000 337,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 19.09% 5.86% 3.49% 4.43% 23.79% 51.01% 1,525.91% -
ROE 0.64% 0.20% 0.13% 0.15% 0.80% 1.29% 23.28% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.13 1.13 1.29 1.13 1.14 0.85 0.51 69.71%
EPS 0.22 0.07 0.05 0.05 0.27 0.43 7.80 -90.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.338 0.337 0.336 0.335 0.336 0.336 0.335 0.59%
Adjusted Per Share Value based on latest NOSH - 337,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.13 1.13 1.13 1.13 1.14 0.85 0.57 57.61%
EPS 0.22 0.07 0.04 0.05 0.27 0.43 8.62 -91.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.338 0.337 0.2941 0.335 0.336 0.336 0.3703 -5.88%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.365 0.33 0.32 0.34 0.38 0.37 0.38 -
P/RPS 32.34 29.20 24.80 30.02 33.30 43.33 73.96 -42.30%
P/EPS 169.43 498.70 709.77 698.66 140.73 85.23 4.87 958.84%
EY 0.59 0.20 0.14 0.14 0.71 1.17 20.52 -90.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.98 0.95 1.01 1.13 1.10 1.13 -2.96%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 18/11/13 20/08/13 23/05/13 20/02/13 30/11/12 30/08/12 -
Price 0.34 0.34 0.315 0.31 0.335 0.34 0.37 -
P/RPS 30.13 30.09 24.42 27.37 29.35 39.81 72.01 -43.96%
P/EPS 157.82 513.81 698.68 637.01 124.06 78.32 4.74 928.37%
EY 0.63 0.19 0.14 0.16 0.81 1.28 21.08 -90.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.01 0.94 0.93 1.00 1.01 1.10 -5.51%

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