[PERTAMA] QoQ TTM Result on 31-Dec-2006 [#3]

Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -1.02%
YoY- -2003.73%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 65,668 63,296 61,850 59,380 59,308 57,965 58,241 8.32%
PBT -4,722 -7,462 -11,049 -27,215 -27,201 -26,865 -25,557 -67.52%
Tax 804 562 564 -385 -107 177 112 271.68%
NP -3,918 -6,900 -10,485 -27,600 -27,308 -26,688 -25,445 -71.23%
-
NP to SH -3,917 -6,894 -10,474 -27,585 -27,306 -26,684 -25,440 -71.24%
-
Tax Rate - - - - - - - -
Total Cost 69,586 70,196 72,335 86,980 86,616 84,653 83,686 -11.56%
-
Net Worth 80,465 79,367 78,277 83,432 82,600 83,327 83,615 -2.52%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 80,465 79,367 78,277 83,432 82,600 83,327 83,615 -2.52%
NOSH 73,037 72,975 72,938 72,777 72,865 72,851 72,937 0.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -5.97% -10.90% -16.95% -46.48% -46.04% -46.04% -43.69% -
ROE -4.87% -8.69% -13.38% -33.06% -33.06% -32.02% -30.43% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 89.91 86.74 84.80 81.59 81.39 79.57 79.85 8.22%
EPS -5.36 -9.45 -14.36 -37.90 -37.47 -36.63 -34.88 -71.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1017 1.0876 1.0732 1.1464 1.1336 1.1438 1.1464 -2.61%
Adjusted Per Share Value based on latest NOSH - 72,777
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 16.21 15.63 15.27 14.66 14.64 14.31 14.38 8.30%
EPS -0.97 -1.70 -2.59 -6.81 -6.74 -6.59 -6.28 -71.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1987 0.196 0.1933 0.206 0.204 0.2057 0.2065 -2.53%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.72 2.30 2.36 2.00 1.94 2.40 3.00 -
P/RPS 3.03 2.65 2.78 2.45 2.38 3.02 3.76 -13.39%
P/EPS -50.72 -24.35 -16.43 -5.28 -5.18 -6.55 -8.60 226.07%
EY -1.97 -4.11 -6.08 -18.95 -19.32 -15.26 -11.63 -69.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.11 2.20 1.74 1.71 2.10 2.62 -3.85%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 30/08/07 31/05/07 12/02/07 23/11/06 28/08/06 31/05/06 -
Price 2.60 3.00 2.80 2.28 2.02 2.16 1.94 -
P/RPS 2.89 3.46 3.30 2.79 2.48 2.71 2.43 12.24%
P/EPS -48.48 -31.76 -19.50 -6.02 -5.39 -5.90 -5.56 323.07%
EY -2.06 -3.15 -5.13 -16.62 -18.55 -16.96 -17.98 -76.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.76 2.61 1.99 1.78 1.89 1.69 24.90%

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