[PREMIER] YoY Quarter Result on 30-Sep-2008 [#3]

Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -34.09%
YoY- 14.01%
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 0 237,662 220,083 250,432 240,945 150,849 127,732 -
PBT 28,261 4,557 424 1,278 1,121 4,650 1,591 61.49%
Tax -213 -1,203 200 0 0 0 0 -
NP 28,048 3,354 624 1,278 1,121 4,650 1,591 61.29%
-
NP to SH 28,048 3,354 624 1,278 1,121 4,650 1,591 61.29%
-
Tax Rate 0.75% 26.40% -47.17% 0.00% 0.00% 0.00% 0.00% -
Total Cost -28,048 234,308 219,459 249,154 239,824 146,199 126,141 -
-
Net Worth 111,922 181,786 177,347 172,530 170,188 168,478 132,019 -2.71%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 111,922 181,786 177,347 172,530 170,188 168,478 132,019 -2.71%
NOSH 337,115 335,400 328,421 336,315 339,696 336,956 338,510 -0.06%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 0.00% 1.41% 0.28% 0.51% 0.47% 3.08% 1.25% -
ROE 25.06% 1.85% 0.35% 0.74% 0.66% 2.76% 1.21% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 0.00 70.86 67.01 74.46 70.93 44.77 37.73 -
EPS 8.32 1.00 0.19 0.38 0.33 1.38 0.47 61.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.332 0.542 0.54 0.513 0.501 0.50 0.39 -2.64%
Adjusted Per Share Value based on latest NOSH - 336,315
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 0.00 70.52 65.31 74.31 71.50 44.76 37.90 -
EPS 8.32 1.00 0.19 0.38 0.33 1.38 0.47 61.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3321 0.5394 0.5263 0.512 0.505 0.4999 0.3917 -2.71%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.19 0.36 0.24 0.16 0.23 0.19 0.20 -
P/RPS 0.00 0.51 0.36 0.21 0.32 0.42 0.53 -
P/EPS 2.28 36.00 126.32 42.11 69.70 13.77 42.55 -38.58%
EY 43.79 2.78 0.79 2.38 1.43 7.26 2.35 62.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 0.44 0.31 0.46 0.38 0.51 1.87%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 15/11/11 19/11/10 26/11/09 26/11/08 22/11/07 29/11/06 29/11/05 -
Price 0.25 0.35 0.25 0.14 0.19 0.22 0.17 -
P/RPS 0.00 0.49 0.37 0.19 0.27 0.49 0.45 -
P/EPS 3.00 35.00 131.58 36.84 57.58 15.94 36.17 -33.94%
EY 33.28 2.86 0.76 2.71 1.74 6.27 2.76 51.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.65 0.46 0.27 0.38 0.44 0.44 9.29%

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