[PREMIER] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[PREMIER] PREMIER NALFIN BERHAD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -50.31%
YoY- 227.77%
Quarter Report
Latest QR
Upcoming QR
PREMIER's Result
PREMIER's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 535,837 447,930 393,480 352,844 2,335 9,073 50,828 48.05%
PBT 11,057 5,463 8,328 5,853 -4,261 -43,885 -106,786 -
Tax -4,086 1,337 -1,270 -382 9,142 19,884 106,786 -
NP 6,971 6,800 7,058 5,471 4,881 -24,001 0 -
-
NP to SH 6,971 6,800 8,068 5,471 -4,282 -43,896 -106,155 -
-
Tax Rate 36.95% -24.47% 15.25% 6.53% - - - -
Total Cost 528,866 441,130 386,422 347,373 -2,546 33,074 50,828 47.72%
-
Net Worth 169,926 162,346 142,305 97,817 -268,345 -263,400 -215,148 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 169,926 162,346 142,305 97,817 -268,345 -263,400 -215,148 -
NOSH 338,499 338,222 338,823 337,302 19,951 19,894 19,939 60.28%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.30% 1.52% 1.79% 1.55% 209.04% -264.53% 0.00% -
ROE 4.10% 4.19% 5.67% 5.59% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 158.30 132.44 116.13 104.61 11.70 45.61 254.91 -7.62%
EPS 2.06 2.01 2.38 1.62 -21.46 -220.65 -532.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.502 0.48 0.42 0.29 -13.45 -13.24 -10.79 -
Adjusted Per Share Value based on latest NOSH - 337,302
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 159.00 132.92 116.76 104.70 0.69 2.69 15.08 48.05%
EPS 2.07 2.02 2.39 1.62 -1.27 -13.03 -31.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5042 0.4817 0.4223 0.2903 -0.7963 -0.7816 -0.6384 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.23 0.19 0.38 0.47 0.28 0.28 0.68 -
P/RPS 0.15 0.14 0.33 0.45 2.39 0.61 0.27 -9.32%
P/EPS 11.17 9.45 15.96 28.98 -1.30 -0.13 -0.13 -
EY 8.95 10.58 6.27 3.45 -76.65 -788.02 -782.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.90 1.62 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 14/03/06 15/03/05 17/05/04 28/02/03 28/02/02 28/02/01 -
Price 0.25 0.18 0.35 0.38 0.28 0.28 0.28 -
P/RPS 0.16 0.14 0.30 0.36 2.39 0.61 0.11 6.44%
P/EPS 12.14 8.95 14.70 23.43 -1.30 -0.13 -0.05 -
EY 8.24 11.17 6.80 4.27 -76.65 -788.02 -1,901.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.38 0.83 1.31 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