[PREMIER] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 82.82%
YoY- -17.41%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,786 3,836 500,174 910,669 816,576 968,898 816,921 -59.13%
PBT 844 1,794 9,812 10,310 8,522 8,538 5,480 -26.76%
Tax -418 -449 -292 -3,272 0 -357 0 -
NP 425 1,345 9,520 7,038 8,522 8,181 5,480 -34.67%
-
NP to SH 425 1,338 9,520 7,038 8,522 8,181 5,480 -34.67%
-
Tax Rate 49.53% 25.03% 2.98% 31.74% 0.00% 4.18% 0.00% -
Total Cost 3,361 2,490 490,654 903,630 808,053 960,717 811,441 -59.89%
-
Net Worth 113,569 113,231 111,815 182,243 181,667 172,954 168,779 -6.38%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 5,839 -
Div Payout % - - - - - - 106.56% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 113,569 113,231 111,815 182,243 181,667 172,954 168,779 -6.38%
NOSH 337,000 337,000 336,792 336,241 336,421 337,142 336,885 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.23% 35.07% 1.90% 0.77% 1.04% 0.84% 0.67% -
ROE 0.37% 1.18% 8.51% 3.86% 4.69% 4.73% 3.25% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.12 1.14 148.51 270.84 242.72 287.39 242.49 -59.15%
EPS 0.12 0.40 2.83 2.09 2.53 2.43 1.63 -35.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.73 -
NAPS 0.337 0.336 0.332 0.542 0.54 0.513 0.501 -6.38%
Adjusted Per Share Value based on latest NOSH - 335,400
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.12 1.14 148.42 270.23 242.31 287.51 242.41 -59.15%
EPS 0.12 0.40 2.82 2.09 2.53 2.43 1.63 -35.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.73 -
NAPS 0.337 0.336 0.3318 0.5408 0.5391 0.5132 0.5008 -6.38%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.33 0.37 0.19 0.36 0.24 0.16 0.23 -
P/RPS 29.37 32.51 0.13 0.13 0.10 0.06 0.09 162.15%
P/EPS 261.47 93.14 6.72 17.20 9.47 6.59 14.14 62.54%
EY 0.38 1.07 14.88 5.81 10.56 15.17 7.07 -38.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.54 -
P/NAPS 0.98 1.10 0.57 0.66 0.44 0.31 0.46 13.42%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 30/11/12 15/11/11 19/11/10 26/11/09 26/11/08 22/11/07 -
Price 0.34 0.34 0.25 0.35 0.25 0.14 0.19 -
P/RPS 30.26 29.87 0.17 0.13 0.10 0.05 0.08 168.68%
P/EPS 269.39 85.59 8.84 16.72 9.87 5.77 11.68 68.63%
EY 0.37 1.17 11.31 5.98 10.13 17.33 8.56 -40.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.12 -
P/NAPS 1.01 1.01 0.75 0.65 0.46 0.27 0.38 17.67%

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