[PREMIER] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[PREMIER] PREMIER NALFIN BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PREMIER's Result
PREMIER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 447,930 393,480 364,150 0 9,073 50,828 98,434 -1.59%
PBT 5,463 8,328 12,824 0 -43,885 -106,786 -124,399 -
Tax 1,337 -260 -732 0 -11 106,786 124,399 4.93%
NP 6,800 8,068 12,092 0 -43,896 0 0 -100.00%
-
NP to SH 6,800 8,068 12,092 0 -43,896 -106,155 -123,803 -
-
Tax Rate -24.47% 3.12% 5.71% - - - - -
Total Cost 441,130 385,412 352,058 0 52,969 50,828 98,434 -1.58%
-
Net Worth 161,410 141,780 68,623 0 -263,755 -214,864 -117,960 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 161,410 141,780 68,623 0 -263,755 -214,864 -117,960 -
NOSH 336,271 337,573 236,634 19,953 19,921 19,913 19,959 -2.95%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 1.52% 2.05% 3.32% 0.00% -483.81% 0.00% 0.00% -
ROE 4.21% 5.69% 17.62% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 133.20 116.56 153.89 0.00 45.54 255.25 493.17 1.40%
EPS 2.02 2.39 5.11 0.00 -220.03 -532.00 -621.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.42 0.29 0.00 -13.24 -10.79 -5.91 -
Adjusted Per Share Value based on latest NOSH - 19,951
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 132.92 116.76 108.06 0.00 2.69 15.08 29.21 -1.59%
EPS 2.02 2.39 3.59 0.00 -13.03 -31.50 -36.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.479 0.4207 0.2036 0.00 -0.7827 -0.6376 -0.35 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.19 0.38 0.47 0.28 0.28 0.68 0.00 -
P/RPS 0.14 0.33 0.31 0.00 0.61 0.27 0.00 -100.00%
P/EPS 9.40 15.90 9.20 0.00 -0.13 -0.13 0.00 -100.00%
EY 10.64 6.29 10.87 0.00 -786.96 -783.95 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.90 1.62 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 14/03/06 15/03/05 17/05/04 28/02/03 28/02/02 28/02/01 01/03/00 -
Price 0.18 0.35 0.38 0.28 0.28 0.28 2.35 -
P/RPS 0.14 0.30 0.25 0.00 0.61 0.11 0.48 1.31%
P/EPS 8.90 14.64 7.44 0.00 -0.13 -0.05 -0.38 -
EY 11.23 6.83 13.45 0.00 -786.96 -1,903.88 -263.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.83 1.31 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