[PERTAMA] YoY Cumulative Quarter Result on 30-Sep-2008 [#2]

Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 805.54%
YoY- -1.86%
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 68,156 64 12,080 31,846 28,014 24,196 23,129 20.67%
PBT 3,914 -981 473 4,017 3,505 -2,822 -1,178 -
Tax -499 0 0 -572 -2 -242 -23 70.75%
NP 3,415 -981 473 3,445 3,503 -3,064 -1,201 -
-
NP to SH 3,415 -981 473 3,432 3,497 -3,060 -1,194 -
-
Tax Rate 12.75% - 0.00% 14.24% 0.06% - - -
Total Cost 64,741 1,045 11,607 28,401 24,511 27,260 24,330 18.55%
-
Net Worth 160,705 -2,364 134,232 81,770 80,430 82,590 107,190 7.29%
Dividend
30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 160,705 -2,364 134,232 81,770 80,430 82,590 107,190 7.29%
NOSH 2,008,823 30,752 124,473 72,866 73,006 72,857 72,804 78.04%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.01% -1,532.81% 3.92% 10.82% 12.50% -12.66% -5.19% -
ROE 2.13% 0.00% 0.35% 4.20% 4.35% -3.71% -1.11% -
Per Share
30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 3.39 0.21 9.70 43.70 38.37 33.21 31.77 -32.23%
EPS 0.17 -3.19 0.38 4.71 4.79 -4.20 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 -0.0769 1.0784 1.1222 1.1017 1.1336 1.4723 -39.73%
Adjusted Per Share Value based on latest NOSH - 72,863
30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 15.55 0.01 2.76 7.27 6.39 5.52 5.28 20.66%
EPS 0.78 -0.22 0.11 0.78 0.80 -0.70 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3667 -0.0054 0.3063 0.1866 0.1835 0.1885 0.2446 7.29%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.12 0.64 2.56 2.02 2.72 1.94 2.00 -
P/RPS 3.54 307.52 0.00 4.62 7.09 5.84 6.30 -9.53%
P/EPS 70.59 -20.06 -40.86 42.89 56.78 -46.19 -121.95 -
EY 1.42 -4.98 -2.45 2.33 1.76 -2.16 -0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.00 2.37 1.80 2.47 1.71 1.36 1.71%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 19/08/11 03/08/10 26/08/09 27/11/08 22/11/07 23/11/06 29/11/05 -
Price 0.10 0.24 3.42 1.70 2.60 2.02 1.90 -
P/RPS 2.95 115.32 0.00 3.89 6.78 6.08 5.98 -11.56%
P/EPS 58.82 -7.52 -54.59 36.09 54.28 -48.10 -115.85 -
EY 1.70 -13.29 -1.83 2.77 1.84 -2.08 -0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.00 3.17 1.51 2.36 1.78 1.29 -0.54%

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