[PREMIER] YoY TTM Result on 30-Sep-2009 [#3]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -7.41%
YoY- -11.74%
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,878 584,862 921,097 839,119 830,075 793,407 464,646 -57.11%
PBT 1,592 -60,900 16,490 7,657 9,611 9,143 6,826 -21.52%
Tax -124 -6,939 -7,492 513 -354 -4,086 1,337 -
NP 1,468 -67,839 8,998 8,170 9,257 5,057 8,163 -24.85%
-
NP to SH 1,463 -67,994 8,998 8,170 9,257 5,057 8,163 -24.89%
-
Tax Rate 7.79% - 45.43% -6.70% 3.68% 44.69% -19.59% -
Total Cost 1,410 652,701 912,099 830,949 820,818 788,350 456,483 -61.80%
-
Net Worth 113,231 111,922 181,786 177,347 172,530 170,188 168,478 -6.40%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 113,231 111,922 181,786 177,347 172,530 170,188 168,478 -6.40%
NOSH 337,000 337,115 335,400 328,421 336,315 339,696 336,956 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 51.01% -11.60% 0.98% 0.97% 1.12% 0.64% 1.76% -
ROE 1.29% -60.75% 4.95% 4.61% 5.37% 2.97% 4.85% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.85 173.49 274.63 255.50 246.81 233.56 137.89 -57.14%
EPS 0.43 -20.17 2.68 2.49 2.75 1.49 2.42 -25.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.336 0.332 0.542 0.54 0.513 0.501 0.50 -6.40%
Adjusted Per Share Value based on latest NOSH - 328,421
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.85 173.55 273.32 249.00 246.31 235.43 137.88 -57.14%
EPS 0.43 -20.18 2.67 2.42 2.75 1.50 2.42 -25.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.336 0.3321 0.5394 0.5263 0.512 0.505 0.4999 -6.40%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.37 0.19 0.36 0.24 0.16 0.23 0.19 -
P/RPS 43.33 0.11 0.13 0.09 0.06 0.10 0.14 159.85%
P/EPS 85.23 -0.94 13.42 9.65 5.81 15.45 7.84 48.78%
EY 1.17 -106.15 7.45 10.37 17.20 6.47 12.75 -32.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.57 0.66 0.44 0.31 0.46 0.38 19.36%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 15/11/11 19/11/10 26/11/09 26/11/08 22/11/07 29/11/06 -
Price 0.34 0.25 0.35 0.25 0.14 0.19 0.22 -
P/RPS 39.81 0.14 0.13 0.10 0.06 0.08 0.16 150.58%
P/EPS 78.32 -1.24 13.05 10.05 5.09 12.76 9.08 43.16%
EY 1.28 -80.68 7.67 9.95 19.66 7.84 11.01 -30.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.75 0.65 0.46 0.27 0.38 0.44 14.83%

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