[PREMIER] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Announcement Date
07-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -349.95%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 646,056 381,776 425,812 271,624 0 3,616 14,136 89.03%
PBT 3,736 3,472 4,336 -30,224 0 -20,880 -45,384 -
Tax 0 0 0 0 0 -8 45,384 -
NP 3,736 3,472 4,336 -30,224 0 -20,888 0 -
-
NP to SH 3,736 3,472 4,336 -30,224 0 -20,888 -45,384 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 642,320 378,304 421,476 301,848 0 24,504 14,136 88.84%
-
Net Worth 164,117 159,979 129,436 111,316 0 -271,142 -226,123 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 17,345 - - - - - - -
Div Payout % 464.29% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 164,117 159,979 129,436 111,316 0 -271,142 -226,123 -
NOSH 333,571 333,846 338,750 337,321 19,952 20,084 19,905 59.93%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.58% 0.91% 1.02% -11.13% 0.00% -577.65% 0.00% -
ROE 2.28% 2.17% 3.35% -27.15% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 193.68 114.36 125.70 80.52 0.00 18.00 71.02 18.19%
EPS 1.12 1.04 1.28 -8.96 0.00 -104.72 -228.00 -
DPS 5.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.492 0.4792 0.3821 0.33 0.00 -13.50 -11.36 -
Adjusted Per Share Value based on latest NOSH - 337,321
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 191.71 113.29 126.35 80.60 0.00 1.07 4.19 89.06%
EPS 1.11 1.03 1.29 -8.97 0.00 -6.20 -13.47 -
DPS 5.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.487 0.4747 0.3841 0.3303 0.00 -0.8046 -0.671 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.24 0.19 0.31 0.44 0.28 0.28 0.28 -
P/RPS 0.12 0.17 0.25 0.55 0.00 1.56 0.39 -17.82%
P/EPS 21.43 18.27 24.22 -4.91 0.00 -0.27 -0.12 -
EY 4.67 5.47 4.13 -20.36 0.00 -371.43 -814.29 -
DY 21.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.40 0.81 1.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 30/05/06 31/05/05 07/07/04 30/05/03 30/05/02 30/05/01 -
Price 0.23 0.22 0.19 0.48 0.28 0.28 0.28 -
P/RPS 0.12 0.19 0.15 0.60 0.00 1.56 0.39 -17.82%
P/EPS 20.54 21.15 14.84 -5.36 0.00 -0.27 -0.12 -
EY 4.87 4.73 6.74 -18.67 0.00 -371.43 -814.29 -
DY 22.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.50 1.45 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