[PERTAMA] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 71.48%
YoY- -218.25%
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 61,850 58,786 48,392 41,696 58,241 57,268 46,258 21.38%
PBT -11,049 -1,553 -5,644 -7,268 -25,557 657 -2,356 180.44%
Tax 564 -434 -484 0 112 228 -46 -
NP -10,485 -1,988 -6,128 -7,268 -25,445 885 -2,402 167.33%
-
NP to SH -10,474 -1,984 -6,120 -7,256 -25,440 876 -2,388 168.19%
-
Tax Rate - - - - - -34.70% - -
Total Cost 72,335 60,774 54,520 48,964 83,686 56,382 48,660 30.28%
-
Net Worth 78,277 83,619 82,590 83,327 84,503 162,556 107,190 -18.92%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 78,277 83,619 82,590 83,327 84,503 162,556 107,190 -18.92%
NOSH 72,938 72,941 72,857 72,851 72,935 73,000 72,804 0.12%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -16.95% -3.38% -12.66% -17.43% -43.69% 1.55% -5.19% -
ROE -13.38% -2.37% -7.41% -8.71% -30.11% 0.54% -2.23% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 84.80 80.59 66.42 57.23 79.85 78.45 63.54 21.23%
EPS -14.36 -2.72 -8.40 -9.96 -34.88 1.20 -3.28 167.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0732 1.1464 1.1336 1.1438 1.1586 2.2268 1.4723 -19.02%
Adjusted Per Share Value based on latest NOSH - 72,851
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.27 14.52 11.95 10.30 14.38 14.14 11.42 21.39%
EPS -2.59 -0.49 -1.51 -1.79 -6.28 0.22 -0.59 168.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1933 0.2065 0.2039 0.2057 0.2087 0.4014 0.2647 -18.92%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.36 2.00 1.94 2.40 3.00 1.88 2.00 -
P/RPS 2.78 2.48 2.92 4.19 3.76 2.40 3.15 -7.99%
P/EPS -16.43 -73.53 -23.10 -24.10 -8.60 156.67 -60.98 -58.31%
EY -6.08 -1.36 -4.33 -4.15 -11.63 0.64 -1.64 139.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.74 1.71 2.10 2.59 0.84 1.36 37.84%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 12/02/07 23/11/06 28/08/06 31/05/06 21/03/06 29/11/05 -
Price 2.80 2.28 2.02 2.16 1.94 2.72 1.90 -
P/RPS 3.30 2.83 3.04 3.77 2.43 3.47 2.99 6.80%
P/EPS -19.50 -83.82 -24.05 -21.69 -5.56 226.67 -57.93 -51.64%
EY -5.13 -1.19 -4.16 -4.61 -17.98 0.44 -1.73 106.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 1.99 1.78 1.89 1.67 1.22 1.29 60.03%

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