[PREMIER] YoY Quarter Result on 30-Sep-2002 [#3]

Announcement Date
22-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -46.79%
YoY- 15.15%
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 127,732 79,287 144,072 204 1,508 9,500 31,068 -1.49%
PBT 1,591 4,516 1,215 -5,766 -6,818 -11,775 -9,818 -
Tax 0 0 933 -19 0 11,775 9,818 -
NP 1,591 4,516 2,148 -5,785 -6,818 0 0 -100.00%
-
NP to SH 1,591 4,516 2,148 -5,785 -6,818 -11,775 -9,818 -
-
Tax Rate 0.00% 0.00% -76.79% - - - - -
Total Cost 126,141 74,771 141,924 5,989 8,326 9,500 31,068 -1.47%
-
Net Worth 132,019 124,695 83,906 -279,076 -243,242 -142,697 -17,431 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 132,019 124,695 83,906 -279,076 -243,242 -142,697 -17,431 -
NOSH 338,510 337,014 335,625 19,948 20,052 19,957 20,036 -2.96%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.25% 5.70% 1.49% -2,835.78% -452.12% 0.00% 0.00% -
ROE 1.21% 3.62% 2.56% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 37.73 23.53 42.93 1.02 7.52 47.60 155.06 1.51%
EPS 0.47 1.34 0.64 -29.00 -34.18 -59.00 -49.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.37 0.25 -13.99 -12.13 -7.15 -0.87 -
Adjusted Per Share Value based on latest NOSH - 19,948
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 37.90 23.53 42.75 0.06 0.45 2.82 9.22 -1.49%
EPS 0.47 1.34 0.64 -1.72 -2.02 -3.49 -2.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3917 0.37 0.249 -0.8281 -0.7218 -0.4234 -0.0517 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.20 0.40 0.46 0.28 0.28 0.77 0.00 -
P/RPS 0.53 1.70 1.07 0.00 3.72 1.62 0.00 -100.00%
P/EPS 42.55 29.85 71.88 0.00 -0.82 -1.31 0.00 -100.00%
EY 2.35 3.35 1.39 0.00 -121.43 -76.62 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.08 1.84 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 30/11/04 21/11/03 22/11/02 30/11/01 30/11/00 30/11/99 -
Price 0.17 0.40 0.44 0.28 0.28 0.72 0.00 -
P/RPS 0.45 1.70 1.03 0.00 3.72 1.51 0.00 -100.00%
P/EPS 36.17 29.85 68.75 0.00 -0.82 -1.22 0.00 -100.00%
EY 2.76 3.35 1.45 0.00 -121.43 -81.94 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.08 1.76 0.00 0.00 0.00 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