[PREMIER] YoY TTM Result on 31-Mar-2002 [#1]

Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 13.95%
YoY- 65.69%
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 432,027 420,750 1,431 6,443 33,959 75,552 41.70%
PBT 16,968 3,359 -4,103 -37,759 -110,723 -114,368 -
Tax -1,270 -382 3,922 8,536 110,723 114,368 -
NP 15,698 2,977 -181 -29,223 0 0 -
-
NP to SH 16,708 2,977 -4,122 -37,772 -110,092 -114,368 -
-
Tax Rate 7.48% 11.37% - - - - -
Total Cost 416,329 417,773 1,612 35,666 33,959 75,552 40.65%
-
Net Worth 129,436 111,316 -274,349 -271,142 -226,123 -125,952 -
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 129,436 111,316 -274,349 -271,142 -226,123 -125,952 -
NOSH 338,750 337,321 19,952 20,084 19,905 20,024 76.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.63% 0.71% -12.65% -453.56% 0.00% 0.00% -
ROE 12.91% 2.67% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 127.54 124.73 7.17 32.08 170.60 377.30 -19.49%
EPS 4.93 0.88 -20.66 -188.06 -553.08 -571.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3821 0.33 -13.75 -13.50 -11.36 -6.29 -
Adjusted Per Share Value based on latest NOSH - 20,084
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 128.20 124.85 0.42 1.91 10.08 22.42 41.69%
EPS 4.96 0.88 -1.22 -11.21 -32.67 -33.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3841 0.3303 -0.8141 -0.8046 -0.671 -0.3737 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.31 0.44 0.28 0.28 0.28 2.30 -
P/RPS 0.24 0.35 3.90 0.87 0.16 0.61 -17.01%
P/EPS 6.29 49.86 -1.36 -0.15 -0.05 -0.40 -
EY 15.91 2.01 -73.78 -671.66 -1,975.29 -248.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.33 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/05 07/07/04 30/05/03 30/05/02 30/05/01 - -
Price 0.19 0.48 0.28 0.28 0.28 0.00 -
P/RPS 0.15 0.38 3.90 0.87 0.16 0.00 -
P/EPS 3.85 54.39 -1.36 -0.15 -0.05 0.00 -
EY 25.96 1.84 -73.78 -671.66 -1,975.29 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.45 0.00 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