[PERTAMA] YoY TTM Result on 31-Mar-2001 [#4]

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	59,365	62,218	97,006	90,081	79,788	-7.12%
YoY %	-4.59%	-35.86%	7.69%	12.90%	-	-
Horiz. %	74.40%	77.98%	121.58%	112.90%	100.00%	-
PBT	1,081	8,648	7,205	38,249	-8,136	-
YoY %	-87.50%	20.03%	-81.16%	570.12%	-	-
Horiz. %	-13.29%	-106.29%	-88.56%	-470.12%	100.00%	-
Tax	-1,866	-1,833	-1,518	-2,082	15,951	-
YoY %	-1.80%	-20.75%	27.09%	-113.05%	-	-
Horiz. %	-11.70%	-11.49%	-9.52%	-13.05%	100.00%	-
NP	-785	6,815	5,687	36,167	7,815	-
YoY %	-111.52%	19.83%	-84.28%	362.79%	-	-
Horiz. %	-10.04%	87.20%	72.77%	462.79%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-785	6,815	5,687	34,563	-8,063	-44.11%
YoY %	-111.52%	19.83%	-83.55%	528.66%	-	-
Horiz. %	9.74%	-84.52%	-70.53%	-428.66%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	172.62%	21.20%	21.07%	5.44%	-	-
YoY %	714.25%	0.62%	287.32%	0.00%	-	-
Horiz. %	3,173.16%	389.71%	387.32%	100.00%	-	-
Total Cost	60,150	55,403	91,319	53,914	71,973	-4.38%
YoY %	8.57%	-39.33%	69.38%	-25.09%	-	-
Horiz. %	83.57%	76.98%	126.88%	74.91%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	107,196	109,597	93,292	89,719	60,117	15.54%
YoY %	-2.19%	17.48%	3.98%	49.24%	-	-
Horiz. %	178.31%	182.31%	155.18%	149.24%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	107,196	109,597	93,292	89,719	60,117	15.54%
YoY %	-2.19%	17.48%	3.98%	49.24%	-	-
Horiz. %	178.31%	182.31%	155.18%	149.24%	100.00%	-
NOSH	73,017	72,885	45,375	44,196	44,203	13.35%
YoY %	0.18%	60.63%	2.67%	-0.02%	-	-
Horiz. %	165.19%	164.89%	102.65%	99.98%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	-1.32%	10.95%	5.86%	40.15%	9.79%	-
YoY %	-112.05%	86.86%	-85.40%	310.11%	-	-
Horiz. %	-13.48%	111.85%	59.86%	410.11%	100.00%	-
ROE	-0.73%	6.22%	6.10%	38.52%	-13.41%	-
YoY %	-111.74%	1.97%	-84.16%	387.25%	-	-
Horiz. %	5.44%	-46.38%	-45.49%	-287.25%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	81.30	85.36	213.79	203.82	180.50	-18.06%
YoY %	-4.76%	-60.07%	4.89%	12.92%	-	-
Horiz. %	45.04%	47.29%	118.44%	112.92%	100.00%	-
EPS	-1.08	9.35	12.53	78.20	-18.24	-50.64%
YoY %	-111.55%	-25.38%	-83.98%	528.73%	-	-
Horiz. %	5.92%	-51.26%	-68.70%	-428.73%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.4681	1.5037	2.056	2.03	1.36	1.92%
YoY %	-2.37%	-26.86%	1.28%	49.26%	-	-
Horiz. %	107.95%	110.57%	151.18%	149.26%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 44,196
RPS	14.66	15.36	23.95	22.24	19.70	-7.11%
YoY %	-4.56%	-35.87%	7.69%	12.89%	-	-
Horiz. %	74.42%	77.97%	121.57%	112.89%	100.00%	-
EPS	-0.19	1.68	1.40	8.53	-1.99	-44.39%
YoY %	-111.31%	20.00%	-83.59%	528.64%	-	-
Horiz. %	9.55%	-84.42%	-70.35%	-428.64%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.2647	0.2706	0.2304	0.2215	0.1484	15.55%
YoY %	-2.18%	17.45%	4.02%	49.26%	-	-
Horiz. %	178.37%	182.35%	155.26%	149.26%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	2.96	2.32	5.24	3.44	9.36	-
P/RPS	3.64	2.72	2.45	1.69	5.19	-8.48%
YoY %	33.82%	11.02%	44.97%	-67.44%	-	-
Horiz. %	70.13%	52.41%	47.21%	32.56%	100.00%	-
P/EPS	-275.33	24.81	41.81	4.40	-51.31	52.15%
YoY %	-1,209.75%	-40.66%	850.23%	108.58%	-	-
Horiz. %	536.60%	-48.35%	-81.49%	-8.58%	100.00%	-
EY	-0.36	4.03	2.39	22.73	-1.95	-34.43%
YoY %	-108.93%	68.62%	-89.49%	1,265.64%	-	-
Horiz. %	18.46%	-206.67%	-122.56%	-1,165.64%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	2.02	1.54	2.55	1.69	6.88	-26.37%
YoY %	31.17%	-39.61%	50.89%	-75.44%	-	-
Horiz. %	29.36%	22.38%	37.06%	24.56%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	28/05/04	30/05/03	31/05/02	08/06/01	-	-
Price	2.82	2.32	4.92	3.48	0.00	-
P/RPS	3.47	2.72	2.30	1.71	0.00	-
YoY %	27.57%	18.26%	34.50%	0.00%	-	-
Horiz. %	202.92%	159.06%	134.50%	100.00%	-	-
P/EPS	-262.30	24.81	39.26	4.45	0.00	-
YoY %	-1,157.23%	-36.81%	782.25%	0.00%	-	-
Horiz. %	-5,894.38%	557.53%	882.25%	100.00%	-	-
EY	-0.38	4.03	2.55	22.47	0.00	-
YoY %	-109.43%	58.04%	-88.65%	0.00%	-	-
Horiz. %	-1.69%	17.94%	11.35%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.92	1.54	2.39	1.71	0.00	-
YoY %	24.68%	-35.56%	39.77%	0.00%	-	-
Horiz. %	112.28%	90.06%	139.77%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos