[PREMIER] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 220.02%
YoY- 117.54%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 445,340 392,349 476,242 371,746 204,272 210,673 198,537 14.40%
PBT 3,176 5,968 5,126 2,989 1,374 3,070 814 25.45%
Tax -1,251 -200 -268 0 0 0 0 -
NP 1,925 5,768 4,858 2,989 1,374 3,070 814 15.41%
-
NP to SH 1,925 5,768 4,858 2,989 1,374 3,070 814 15.41%
-
Tax Rate 39.39% 3.35% 5.23% 0.00% 0.00% 0.00% 0.00% -
Total Cost 443,415 386,581 471,384 368,757 202,898 207,603 197,723 14.40%
-
Net Worth 184,057 181,810 176,102 167,249 164,209 130,424 122,201 7.06%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 4,365 - - - -
Div Payout % - - - 146.07% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 184,057 181,810 176,102 167,249 164,209 130,424 122,201 7.06%
NOSH 337,719 337,309 337,361 335,842 335,121 337,362 339,166 -0.07%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.43% 1.47% 1.02% 0.80% 0.67% 1.46% 0.41% -
ROE 1.05% 3.17% 2.76% 1.79% 0.84% 2.35% 0.67% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 131.87 116.32 141.17 110.69 60.95 62.45 58.54 14.48%
EPS 0.57 1.71 1.44 0.89 0.41 0.91 0.24 15.50%
DPS 0.00 0.00 0.00 1.30 0.00 0.00 0.00 -
NAPS 0.545 0.539 0.522 0.498 0.49 0.3866 0.3603 7.13%
Adjusted Per Share Value based on latest NOSH - 336,885
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 132.15 116.42 141.32 110.31 60.61 62.51 58.91 14.40%
EPS 0.57 1.71 1.44 0.89 0.41 0.91 0.24 15.50%
DPS 0.00 0.00 0.00 1.30 0.00 0.00 0.00 -
NAPS 0.5462 0.5395 0.5226 0.4963 0.4873 0.387 0.3626 7.06%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.39 0.23 0.17 0.25 0.25 0.21 0.49 -
P/RPS 0.30 0.20 0.12 0.23 0.41 0.34 0.84 -15.76%
P/EPS 68.42 13.45 11.81 28.09 60.98 23.08 204.17 -16.65%
EY 1.46 7.43 8.47 3.56 1.64 4.33 0.49 19.94%
DY 0.00 0.00 0.00 5.20 0.00 0.00 0.00 -
P/NAPS 0.72 0.43 0.33 0.50 0.51 0.54 1.36 -10.05%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 27/08/09 28/08/08 30/08/07 29/08/06 29/08/05 30/08/04 -
Price 0.37 0.25 0.16 0.21 0.19 0.20 0.40 -
P/RPS 0.28 0.21 0.11 0.19 0.31 0.32 0.68 -13.74%
P/EPS 64.91 14.62 11.11 23.60 46.34 21.98 166.67 -14.53%
EY 1.54 6.84 9.00 4.24 2.16 4.55 0.60 17.00%
DY 0.00 0.00 0.00 6.19 0.00 0.00 0.00 -
P/NAPS 0.68 0.46 0.31 0.42 0.39 0.52 1.11 -7.83%

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