[PREMIER] YoY TTM Result on 30-Jun-2009 [#2]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 3.59%
YoY- -3.03%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,914 822,524 903,518 869,468 820,588 703,311 441,529 -59.58%
PBT 29,432 -84,604 12,357 8,511 9,454 12,672 3,767 40.82%
Tax -226 -7,929 -6,089 313 -354 -4,086 1,337 -
NP 29,206 -92,533 6,268 8,824 9,100 8,586 5,104 33.70%
-
NP to SH 29,047 -92,534 6,268 8,824 9,100 8,586 5,104 33.58%
-
Tax Rate 0.77% - 49.28% -3.68% 3.74% 32.24% -35.49% -
Total Cost -27,292 915,057 897,250 860,644 811,488 694,725 436,425 -
-
Net Worth 124,787 84,295 182,185 0 174,510 167,768 165,293 -4.57%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 124,787 84,295 182,185 0 174,510 167,768 165,293 -4.57%
NOSH 337,000 337,181 334,285 3,350 334,310 336,885 337,333 -0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1,525.91% -11.25% 0.69% 1.01% 1.11% 1.22% 1.16% -
ROE 23.28% -109.77% 3.44% 0.00% 5.21% 5.12% 3.09% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.51 243.94 270.28 25,948.49 245.46 208.77 130.89 -60.29%
EPS 7.80 -27.44 1.88 263.34 2.72 2.55 1.51 31.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.335 0.25 0.545 0.00 0.522 0.498 0.49 -6.13%
Adjusted Per Share Value based on latest NOSH - 3,350
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.57 244.07 268.11 258.00 243.50 208.70 131.02 -59.56%
EPS 8.62 -27.46 1.86 2.62 2.70 2.55 1.51 33.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3703 0.2501 0.5406 0.00 0.5178 0.4978 0.4905 -4.57%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.38 0.22 0.39 0.23 0.17 0.25 0.25 -
P/RPS 73.96 0.09 0.14 0.00 0.07 0.12 0.19 169.96%
P/EPS 4.87 -0.80 20.80 0.09 6.25 9.81 16.52 -18.40%
EY 20.52 -124.74 4.81 1,144.98 16.01 10.19 6.05 22.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.88 0.72 0.00 0.33 0.50 0.51 14.16%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 30/08/10 27/08/09 28/08/08 30/08/07 29/08/06 -
Price 0.37 0.20 0.37 0.25 0.16 0.21 0.19 -
P/RPS 72.01 0.08 0.14 0.00 0.07 0.10 0.15 179.56%
P/EPS 4.74 -0.73 19.73 0.09 5.88 8.24 12.56 -14.97%
EY 21.08 -137.22 5.07 1,053.38 17.01 12.14 7.96 17.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.80 0.68 0.00 0.31 0.42 0.39 18.84%

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