[PREMIER] YoY Quarter Result on 30-Sep-2013 [#3]

Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 238.98%
YoY- 29.03%
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,151 1,012 1,006 966 964 0 237,662 -58.83%
PBT 755 580 364 523 421 28,261 4,557 -25.86%
Tax -125 -81 -82 -123 -111 -213 -1,203 -31.41%
NP 630 499 282 400 310 28,048 3,354 -24.30%
-
NP to SH 630 499 282 400 310 28,048 3,354 -24.30%
-
Tax Rate 16.56% 13.97% 22.53% 23.52% 26.37% 0.75% 26.40% -
Total Cost 521 513 724 566 654 -28,048 234,308 -63.83%
-
Net Worth 117,949 116,264 114,580 113,569 113,231 111,922 181,786 -6.94%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 117,949 116,264 114,580 113,569 113,231 111,922 181,786 -6.94%
NOSH 337,000 337,000 337,000 337,000 337,000 337,115 335,400 0.07%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 54.74% 49.31% 28.03% 41.41% 32.16% 0.00% 1.41% -
ROE 0.53% 0.43% 0.25% 0.35% 0.27% 25.06% 1.85% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.34 0.30 0.30 0.29 0.29 0.00 70.86 -58.89%
EPS 0.19 0.15 0.08 0.12 0.09 8.32 1.00 -24.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.345 0.34 0.337 0.336 0.332 0.542 -7.02%
Adjusted Per Share Value based on latest NOSH - 337,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.34 0.30 0.30 0.29 0.29 0.00 70.52 -58.86%
EPS 0.19 0.15 0.08 0.12 0.09 8.32 1.00 -24.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.345 0.34 0.337 0.336 0.3321 0.5394 -6.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.33 0.35 0.345 0.33 0.37 0.19 0.36 -
P/RPS 96.62 116.55 115.57 115.12 129.35 0.00 0.51 139.46%
P/EPS 176.52 236.37 412.29 278.03 402.23 2.28 36.00 30.30%
EY 0.57 0.42 0.24 0.36 0.25 43.79 2.78 -23.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.01 1.01 0.98 1.10 0.57 0.66 6.06%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 19/11/14 18/11/13 30/11/12 15/11/11 19/11/10 -
Price 0.35 0.355 0.335 0.34 0.34 0.25 0.35 -
P/RPS 102.48 118.22 112.22 118.61 118.86 0.00 0.49 143.43%
P/EPS 187.22 239.75 400.34 286.45 369.61 3.00 35.00 32.21%
EY 0.53 0.42 0.25 0.35 0.27 33.28 2.86 -24.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.03 0.99 1.01 1.01 0.75 0.65 7.43%

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