[PREMIER] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 12.28%
YoY- 53.95%
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 421,346 397,074 467,122 4,262 10,472 55,670 87,458 -1.65%
PBT 6,140 1,628 11,634 -18,322 -39,790 -25,782 -27,190 -
Tax 0 0 -2,634 18,322 39,790 25,782 27,190 -
NP 6,140 1,628 9,000 0 0 0 0 -100.00%
-
NP to SH 6,140 1,628 9,000 -18,322 -39,790 -25,782 -27,192 -
-
Tax Rate 0.00% 0.00% 22.64% - - - - -
Total Cost 415,206 395,446 458,122 4,262 10,472 55,670 87,458 -1.64%
-
Net Worth 130,424 122,201 84,586 -273,432 -234,562 -130,099 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 130,424 122,201 84,586 -273,432 -234,562 -130,099 0 -100.00%
NOSH 337,362 339,166 338,345 19,958 19,895 19,832 19,994 -2.95%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 1.46% 0.41% 1.93% 0.00% 0.00% 0.00% 0.00% -
ROE 4.71% 1.33% 10.64% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 124.89 117.07 138.06 21.35 52.64 280.70 437.42 1.34%
EPS 1.82 0.48 2.66 -91.80 -200.00 -130.00 -136.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3866 0.3603 0.25 -13.70 -11.79 -6.56 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,904
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 125.03 117.83 138.61 1.26 3.11 16.52 25.95 -1.65%
EPS 1.82 0.48 2.67 -5.44 -11.81 -7.65 -8.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.387 0.3626 0.251 -0.8114 -0.696 -0.3861 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 30/06/00 - -
Price 0.21 0.49 0.28 0.28 0.28 1.64 0.00 -
P/RPS 0.17 0.42 0.20 0.02 0.53 0.58 0.00 -100.00%
P/EPS 11.54 102.08 10.53 -6.50 -0.14 -1.26 0.00 -100.00%
EY 8.67 0.98 9.50 -15.39 -714.29 -79.27 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.36 1.12 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 - -
Price 0.20 0.40 0.56 0.28 0.28 0.94 0.00 -
P/RPS 0.16 0.34 0.41 0.02 0.53 0.33 0.00 -100.00%
P/EPS 10.99 83.33 21.05 -6.50 -0.14 -0.72 0.00 -100.00%
EY 9.10 1.20 4.75 -15.39 -714.29 -138.30 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 1.11 2.24 0.00 0.00 0.00 0.00 -100.00%

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