[PREMIER] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PREMIER] PREMIER NALFIN BERHAD
Announcement Date
22-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 3.19%
YoY- 146.6%
Quarter Report
Latest QR
Upcoming QR
PREMIER's Result
PREMIER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 499,297 338,405 367,981 503,510 3,113 8,992 49,780 46.82%
PBT 8,032 4,661 8,453 9,376 -19,902 -35,617 -32,888 -
Tax 0 0 -1,346 -512 -25 0 32,888 -
NP 8,032 4,661 7,106 8,864 -19,928 -35,617 0 -
-
NP to SH 8,032 4,661 8,453 9,286 -19,928 -35,617 -32,888 -
-
Tax Rate 0.00% 0.00% 15.92% 5.46% - - - -
Total Cost 491,265 333,744 360,874 494,646 23,041 44,609 49,780 46.43%
-
Net Worth 168,268 131,723 148,468 88,388 -279,090 -241,812 -142,227 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 168,268 131,723 148,468 88,388 -279,090 -241,812 -142,227 -
NOSH 336,536 337,753 401,265 353,553 19,949 19,935 19,891 60.19%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.61% 1.38% 1.93% 1.76% -640.09% -396.10% 0.00% -
ROE 4.77% 3.54% 5.69% 10.51% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 148.36 100.19 91.71 142.41 15.61 45.11 250.25 -8.34%
EPS 2.39 1.38 2.11 2.63 -99.89 -178.53 -165.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.39 0.37 0.25 -13.99 -12.13 -7.15 -
Adjusted Per Share Value based on latest NOSH - 335,625
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 148.16 100.42 109.19 149.41 0.92 2.67 14.77 46.83%
EPS 2.38 1.38 2.51 2.76 -5.91 -10.57 -9.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4993 0.3909 0.4406 0.2623 -0.8282 -0.7175 -0.422 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.19 0.20 0.40 0.46 0.28 0.28 0.77 -
P/RPS 0.13 0.20 0.44 0.32 0.00 0.62 0.31 -13.47%
P/EPS 7.96 14.49 18.99 17.51 0.00 -0.16 -0.47 -
EY 12.56 6.90 5.27 5.71 0.00 -638.10 -214.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 1.08 1.84 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 30/11/04 21/11/03 22/11/02 30/11/01 30/11/00 -
Price 0.22 0.17 0.40 0.44 0.28 0.28 0.72 -
P/RPS 0.15 0.17 0.44 0.31 0.00 0.62 0.29 -10.40%
P/EPS 9.22 12.32 18.99 16.75 0.00 -0.16 -0.44 -
EY 10.85 8.12 5.27 5.97 0.00 -638.10 -229.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 1.08 1.76 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