[PREMIER] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[PREMIER] PREMIER NALFIN BERHAD
Announcement Date
30-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 174.65%
YoY- 110.29%
Quarter Report
Latest QR
Upcoming QR
PREMIER's Result
PREMIER's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 441,529 407,454 421,970 128,822 5,289 28,229 82,984 32.11%
PBT 3,767 9,574 7,821 3,746 -29,905 -113,790 -119,850 -
Tax 1,337 -260 268 -669 29,905 113,790 119,850 -52.71%
NP 5,104 9,314 8,089 3,077 0 0 0 -
-
NP to SH 5,104 9,314 8,089 3,077 -29,907 -113,159 -119,850 -
-
Tax Rate -35.49% 2.72% -3.43% 17.86% - - - -
Total Cost 436,425 398,140 413,881 125,745 5,289 28,229 82,984 31.85%
-
Net Worth 165,293 130,133 121,601 81,450 -272,685 -234,401 -133,192 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 165,293 130,133 121,601 81,450 -272,685 -234,401 -133,192 -
NOSH 337,333 336,610 337,499 325,800 19,904 19,881 20,303 59.70%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.16% 2.29% 1.92% 2.39% 0.00% 0.00% 0.00% -
ROE 3.09% 7.16% 6.65% 3.78% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 130.89 121.05 125.03 39.54 26.57 141.99 408.71 -17.27%
EPS 1.51 2.77 2.40 0.94 -150.26 -569.17 -590.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.3866 0.3603 0.25 -13.70 -11.79 -6.56 -
Adjusted Per Share Value based on latest NOSH - 325,800
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 131.02 120.91 125.21 38.23 1.57 8.38 24.62 32.11%
EPS 1.51 2.76 2.40 0.91 -8.87 -33.58 -35.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4905 0.3862 0.3608 0.2417 -0.8092 -0.6956 -0.3952 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 30/06/00 -
Price 0.25 0.21 0.49 0.28 0.28 0.28 1.64 -
P/RPS 0.19 0.17 0.39 0.71 1.05 0.20 0.40 -11.66%
P/EPS 16.52 7.59 20.44 29.65 -0.19 -0.05 -0.28 -
EY 6.05 13.18 4.89 3.37 -536.63 -2,032.75 -359.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 1.36 1.12 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 0.19 0.20 0.40 0.56 0.28 0.28 0.94 -
P/RPS 0.15 0.17 0.32 1.42 1.05 0.20 0.23 -6.87%
P/EPS 12.56 7.23 16.69 59.29 -0.19 -0.05 -0.16 -
EY 7.96 13.83 5.99 1.69 -536.63 -2,032.75 -627.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.52 1.11 2.24 0.00 0.00 0.00 -

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