[PREMIER] QoQ TTM Result on 31-Mar-2015 [#1]

Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 6.5%
YoY- -30.21%
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 4,021 4,022 4,016 4,014 3,994 3,939 3,899 2.06%
PBT 1,894 1,520 1,304 1,314 1,259 1,534 1,693 7.74%
Tax -515 -413 -414 -413 -413 2 -39 456.05%
NP 1,379 1,107 890 901 846 1,536 1,654 -11.38%
-
NP to SH 1,379 1,107 890 901 846 1,536 1,654 -11.38%
-
Tax Rate 27.19% 27.17% 31.75% 31.43% 32.80% -0.13% 2.30% -
Total Cost 2,642 2,915 3,126 3,113 3,148 2,403 2,245 11.43%
-
Net Worth 116,264 116,264 115,590 115,254 114,916 114,580 114,916 0.77%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 116,264 116,264 115,590 115,254 114,916 114,580 114,916 0.77%
NOSH 337,000 337,000 337,000 337,000 337,000 337,000 337,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 34.29% 27.52% 22.16% 22.45% 21.18% 38.99% 42.42% -
ROE 1.19% 0.95% 0.77% 0.78% 0.74% 1.34% 1.44% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.19 1.19 1.19 1.19 1.19 1.17 1.16 1.71%
EPS 0.41 0.33 0.26 0.27 0.25 0.46 0.49 -11.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.345 0.345 0.343 0.342 0.341 0.34 0.341 0.77%
Adjusted Per Share Value based on latest NOSH - 337,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.19 1.19 1.19 1.19 1.19 1.17 1.16 1.71%
EPS 0.41 0.33 0.26 0.27 0.25 0.46 0.49 -11.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.345 0.345 0.343 0.342 0.341 0.34 0.341 0.77%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.35 0.35 0.355 0.30 0.34 0.345 0.385 -
P/RPS 29.33 29.33 29.79 25.19 28.69 29.52 33.28 -8.05%
P/EPS 85.53 106.55 134.42 112.21 135.44 75.69 78.44 5.92%
EY 1.17 0.94 0.74 0.89 0.74 1.32 1.27 -5.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.01 1.03 0.88 1.00 1.01 1.13 -7.19%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 17/02/16 26/11/15 13/08/15 27/05/15 23/02/15 19/11/14 25/08/14 -
Price 0.33 0.355 0.33 0.325 0.325 0.335 0.355 -
P/RPS 27.66 29.75 27.69 27.29 27.42 28.66 30.68 -6.65%
P/EPS 80.65 108.07 124.96 121.56 129.46 73.50 72.33 7.50%
EY 1.24 0.93 0.80 0.82 0.77 1.36 1.38 -6.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.03 0.96 0.95 0.95 0.99 1.04 -5.18%

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