[PERSTIM] YoY Quarter Result on 30-Jun-2003 [#1]

Announcement Date
18-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 27.68%
YoY- 55.59%
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 144,244 195,752 137,486 79,348 57,390 60,937 78,419 10.68%
PBT 9,845 13,032 8,264 6,929 4,512 3,303 4,265 14.95%
Tax -1,896 -1,977 -2,319 -1,874 -1,263 -872 -800 15.45%
NP 7,949 11,055 5,945 5,055 3,249 2,431 3,465 14.83%
-
NP to SH 7,949 11,055 5,945 5,055 3,249 2,431 3,465 14.83%
-
Tax Rate 19.26% 15.17% 28.06% 27.05% 27.99% 26.40% 18.76% -
Total Cost 136,295 184,697 131,541 74,293 54,141 58,506 74,954 10.47%
-
Net Worth 187,795 167,645 94,155 123,404 111,821 97,768 -70,858 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 187,795 167,645 94,155 123,404 111,821 97,768 -70,858 -
NOSH 99,362 95,797 94,155 91,410 88,048 88,079 119,896 -3.08%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.51% 5.65% 4.32% 6.37% 5.66% 3.99% 4.42% -
ROE 4.23% 6.59% 6.31% 4.10% 2.91% 2.49% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 145.17 204.34 146.02 86.80 65.18 69.18 65.41 14.20%
EPS 8.00 11.54 6.31 5.53 3.69 2.76 2.89 18.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.75 1.00 1.35 1.27 1.11 -0.591 -
Adjusted Per Share Value based on latest NOSH - 91,410
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 111.73 151.63 106.50 61.46 44.46 47.20 60.74 10.68%
EPS 6.16 8.56 4.61 3.92 2.52 1.88 2.68 14.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4547 1.2986 0.7293 0.9559 0.8662 0.7573 -0.5489 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 2.25 3.72 1.54 1.59 1.25 1.23 0.00 -
P/RPS 1.55 1.82 1.05 1.83 1.92 1.78 0.00 -
P/EPS 28.12 32.24 24.39 28.75 33.88 44.57 0.00 -
EY 3.56 3.10 4.10 3.48 2.95 2.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 2.13 1.54 1.18 0.98 1.11 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 14/07/06 08/08/05 26/07/04 18/08/03 31/07/02 30/07/01 22/08/00 -
Price 2.25 3.58 1.68 1.52 1.35 1.50 0.00 -
P/RPS 1.55 1.75 1.15 1.75 2.07 2.17 0.00 -
P/EPS 28.12 31.02 26.61 27.49 36.59 54.35 0.00 -
EY 3.56 3.22 3.76 3.64 2.73 1.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 2.05 1.68 1.13 1.06 1.35 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