[PERTAMA] YoY Cumulative Quarter Result on 30-Jun-2007 [#1]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 116.86%
YoY- 197.35%
View:
Show?
Cumulative Result
31/03/10 31/03/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 62 65,474 10,622 11,870 10,424 10,700 9,952 -58.63%
PBT -168 -1,201 417 1,770 -1,817 -509 -879 -24.99%
Tax 0 -1,098 -40 -2 0 -65 -16 -
NP -168 -2,299 377 1,768 -1,817 -574 -895 -25.23%
-
NP to SH -168 -2,294 379 1,766 -1,814 -570 -895 -25.23%
-
Tax Rate - - 9.59% 0.11% - - - -
Total Cost 230 67,773 10,245 10,102 12,241 11,274 10,847 -48.81%
-
Net Worth -1,539 103,220 79,969 79,367 83,327 108,219 105,930 -
Dividend
31/03/10 31/03/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth -1,539 103,220 79,969 79,367 83,327 108,219 105,930 -
NOSH 30,545 95,983 72,884 72,975 72,851 73,076 72,764 -14.00%
Ratio Analysis
31/03/10 31/03/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -270.97% -3.51% 3.55% 14.89% -17.43% -5.36% -8.99% -
ROE 0.00% -2.22% 0.47% 2.23% -2.18% -0.53% -0.84% -
Per Share
31/03/10 31/03/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.20 68.21 14.57 16.27 14.31 14.64 13.68 -52.02%
EPS -0.55 -2.39 0.52 2.42 -2.49 -0.79 -1.23 -13.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0504 1.0754 1.0972 1.0876 1.1438 1.4809 1.4558 -
Adjusted Per Share Value based on latest NOSH - 72,975
31/03/10 31/03/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.01 14.94 2.42 2.71 2.38 2.44 2.27 -61.05%
EPS -0.04 -0.52 0.09 0.40 -0.41 -0.13 -0.20 -24.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0035 0.2355 0.1825 0.1811 0.1902 0.247 0.2417 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 31/03/10 31/03/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.00 2.00 1.96 2.30 2.40 1.96 2.50 -
P/RPS 492.67 0.00 13.45 14.14 16.77 13.39 18.28 77.27%
P/EPS -181.82 -23.21 376.92 95.04 -96.39 -251.28 -203.25 -1.91%
EY -0.55 -4.31 0.27 1.05 -1.04 -0.40 -0.49 2.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.79 2.11 2.10 1.32 1.72 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/05/10 29/05/09 14/08/08 30/08/07 28/08/06 25/08/05 20/08/04 -
Price 0.87 2.02 2.40 3.00 2.16 2.00 2.40 -
P/RPS 428.62 0.00 16.47 18.44 15.10 13.66 17.55 74.26%
P/EPS -158.18 -23.44 461.54 123.97 -86.75 -256.41 -195.12 -3.58%
EY -0.63 -4.27 0.22 0.81 -1.15 -0.39 -0.51 3.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.19 2.76 1.89 1.35 1.65 -

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