[PREMIER] YoY Quarter Result on 30-Jun-2016 [#2]

Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -1.52%
YoY- 10.43%
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,047 1,141 1,001 999 942 953 172,895 -57.27%
PBT 537 588 552 562 214 380 -15,066 -
Tax -177 -69 -82 -81 -96 -226 -6 75.68%
NP 360 519 470 481 118 154 -15,072 -
-
NP to SH 360 519 470 481 118 149 -15,072 -
-
Tax Rate 32.96% 11.73% 14.86% 14.41% 44.86% 59.47% - -
Total Cost 687 622 531 518 824 799 187,967 -60.71%
-
Net Worth 117,613 117,275 115,590 114,916 99,120 112,895 84,295 5.70%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 117,613 117,275 115,590 114,916 99,120 112,895 84,295 5.70%
NOSH 337,000 337,000 337,000 337,000 295,000 337,000 337,181 -0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 34.38% 45.49% 46.95% 48.15% 12.53% 16.16% -8.72% -
ROE 0.31% 0.44% 0.41% 0.42% 0.12% 0.13% -17.88% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.31 0.34 0.30 0.30 0.32 0.28 51.28 -57.28%
EPS 0.11 0.15 0.14 0.14 0.04 0.04 -4.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.349 0.348 0.343 0.341 0.336 0.335 0.25 5.71%
Adjusted Per Share Value based on latest NOSH - 337,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.31 0.34 0.30 0.30 0.28 0.28 51.30 -57.28%
EPS 0.11 0.15 0.14 0.14 0.04 0.04 -4.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.349 0.348 0.343 0.341 0.2941 0.335 0.2501 5.70%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.275 0.30 0.355 0.385 0.32 0.38 0.22 -
P/RPS 88.51 88.61 119.52 129.87 100.21 134.38 0.43 142.79%
P/EPS 257.43 194.80 254.54 269.74 800.00 859.46 -4.92 -
EY 0.39 0.51 0.39 0.37 0.13 0.12 -20.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.86 1.03 1.13 0.95 1.13 0.88 -1.78%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 16/08/17 24/08/16 13/08/15 25/08/14 20/08/13 30/08/12 25/08/11 -
Price 0.275 0.31 0.33 0.355 0.315 0.37 0.20 -
P/RPS 88.51 91.56 111.10 119.75 98.65 130.84 0.39 146.77%
P/EPS 257.43 201.29 236.62 248.72 787.50 836.85 -4.47 -
EY 0.39 0.50 0.42 0.40 0.13 0.12 -22.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.96 1.04 0.94 1.10 0.80 -0.20%

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