[PREMIER] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 183.21%
YoY- 277.15%
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 476,242 371,746 204,272 210,673 198,537 233,561 2,131 146.14%
PBT 5,126 2,989 1,374 3,070 814 5,817 -9,161 -
Tax -268 0 0 0 0 -1,317 9,161 -
NP 4,858 2,989 1,374 3,070 814 4,500 0 -
-
NP to SH 4,858 2,989 1,374 3,070 814 4,500 -9,161 -
-
Tax Rate 5.23% 0.00% 0.00% 0.00% 0.00% 22.64% - -
Total Cost 471,384 368,757 202,898 207,603 197,723 229,061 2,131 145.72%
-
Net Worth 176,102 167,249 164,209 130,424 122,201 84,586 -273,432 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 4,365 - - - - - -
Div Payout % - 146.07% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 176,102 167,249 164,209 130,424 122,201 84,586 -273,432 -
NOSH 337,361 335,842 335,121 337,362 339,166 338,345 19,958 60.13%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 1.02% 0.80% 0.67% 1.46% 0.41% 1.93% 0.00% -
ROE 2.76% 1.79% 0.84% 2.35% 0.67% 5.32% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 141.17 110.69 60.95 62.45 58.54 69.03 10.68 53.70%
EPS 1.44 0.89 0.41 0.91 0.24 1.33 -45.90 -
DPS 0.00 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.522 0.498 0.49 0.3866 0.3603 0.25 -13.70 -
Adjusted Per Share Value based on latest NOSH - 336,610
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 141.32 110.31 60.61 62.51 58.91 69.31 0.63 146.29%
EPS 1.44 0.89 0.41 0.91 0.24 1.34 -2.72 -
DPS 0.00 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5226 0.4963 0.4873 0.387 0.3626 0.251 -0.8114 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 -
Price 0.17 0.25 0.25 0.21 0.49 0.28 0.28 -
P/RPS 0.12 0.23 0.41 0.34 0.84 0.41 0.04 20.07%
P/EPS 11.81 28.09 60.98 23.08 204.17 21.05 -13.00 -
EY 8.47 3.56 1.64 4.33 0.49 4.75 -7.69 -
DY 0.00 5.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.50 0.51 0.54 1.36 1.12 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 30/08/07 29/08/06 29/08/05 30/08/04 29/08/03 30/08/02 -
Price 0.16 0.21 0.19 0.20 0.40 0.56 0.28 -
P/RPS 0.11 0.19 0.31 0.32 0.68 0.81 0.04 18.34%
P/EPS 11.11 23.60 46.34 21.98 166.67 42.11 -13.00 -
EY 9.00 4.24 2.16 4.55 0.60 2.38 -7.69 -
DY 0.00 6.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.42 0.39 0.52 1.11 2.24 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