[PERSTIM] YoY Quarter Result on 31-Dec-2001 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
29-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 36.56%
YoY- 111.05%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 178,514 81,131 69,922 52,207 80,242 110,955 -0.49%
PBT 12,698 4,148 5,215 3,429 -21,174 14,972 0.17%
Tax -4,001 -1,769 -1,395 -990 21,174 -3,350 -0.18%
NP 8,697 2,379 3,820 2,439 0 11,622 0.30%
-
NP to SH 8,697 2,379 3,820 2,439 -22,074 11,622 0.30%
-
Tax Rate 31.51% 42.65% 26.75% 28.87% - 22.38% -
Total Cost 169,817 78,752 66,102 49,768 80,242 99,333 -0.56%
-
Net Worth 137,520 124,121 110,903 98,616 69,242 -80,358 -
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 137,520 124,121 110,903 98,616 69,242 -80,358 -
NOSH 94,841 94,031 88,018 88,050 69,590 119,938 0.24%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 4.87% 2.93% 5.46% 4.67% 0.00% 10.47% -
ROE 6.32% 1.92% 3.44% 2.47% -31.88% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 188.22 86.28 79.44 59.29 115.31 92.51 -0.74%
EPS 9.17 2.53 4.34 2.77 -31.72 9.69 0.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.32 1.26 1.12 0.995 -0.67 -
Adjusted Per Share Value based on latest NOSH - 88,050
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 138.28 62.85 54.16 40.44 62.16 85.95 -0.49%
EPS 6.74 1.84 2.96 1.89 -17.10 9.00 0.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0653 0.9615 0.8591 0.7639 0.5364 -0.6225 -
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.55 1.69 1.38 1.23 1.05 0.00 -
P/RPS 1.35 1.96 1.74 2.07 0.91 0.00 -100.00%
P/EPS 27.81 66.80 31.80 44.40 -3.31 0.00 -100.00%
EY 3.60 1.50 3.14 2.25 -30.21 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.28 1.10 1.10 1.06 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 04/02/05 09/02/04 27/01/03 29/01/02 12/02/01 30/03/00 -
Price 2.57 1.74 1.29 1.22 1.29 0.00 -
P/RPS 1.37 2.02 1.62 2.06 1.12 0.00 -100.00%
P/EPS 28.03 68.77 29.72 44.04 -4.07 0.00 -100.00%
EY 3.57 1.45 3.36 2.27 -24.59 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.32 1.02 1.09 1.30 0.00 -100.00%

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