[PREMIER] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[PREMIER] PREMIER NALFIN BERHAD
Announcement Date
07-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -45.59%
YoY- 172.22%
Quarter Report
Latest QR
Upcoming QR
PREMIER's Result
PREMIER's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 393,480 356,140 421,970 420,750 352,844 272,690 128,822 109.80%
PBT 8,328 -20,586 7,821 3,359 5,853 10,727 3,746 69.92%
Tax -1,270 -957 268 -382 -382 283 -669 53.01%
NP 7,058 -21,543 8,089 2,977 5,471 11,010 3,077 73.49%
-
NP to SH 8,068 -21,318 8,089 2,977 5,471 11,010 3,077 89.59%
-
Tax Rate 15.25% - -3.43% 11.37% 6.53% -2.64% 17.86% -
Total Cost 386,422 377,683 413,881 417,773 347,373 261,680 125,745 110.65%
-
Net Worth 142,305 124,695 121,601 111,316 97,817 83,906 81,450 44.81%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 142,305 124,695 121,601 111,316 97,817 83,906 81,450 44.81%
NOSH 338,823 337,014 337,499 337,321 337,302 335,625 325,800 2.63%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.79% -6.05% 1.92% 0.71% 1.55% 4.04% 2.39% -
ROE 5.67% -17.10% 6.65% 2.67% 5.59% 13.12% 3.78% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 116.13 105.67 125.03 124.73 104.61 81.25 39.54 104.41%
EPS 2.38 -6.33 2.40 0.88 1.62 3.28 0.94 85.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.37 0.3603 0.33 0.29 0.25 0.25 41.09%
Adjusted Per Share Value based on latest NOSH - 337,321
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 116.76 105.68 125.21 124.85 104.70 80.92 38.23 109.79%
EPS 2.39 -6.33 2.40 0.88 1.62 3.27 0.91 89.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4223 0.37 0.3608 0.3303 0.2903 0.249 0.2417 44.82%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.38 0.40 0.49 0.44 0.47 0.46 0.28 -
P/RPS 0.33 0.38 0.39 0.35 0.45 0.57 0.71 -39.85%
P/EPS 15.96 -6.32 20.44 49.86 28.98 14.02 29.65 -33.70%
EY 6.27 -15.81 4.89 2.01 3.45 7.13 3.37 50.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.08 1.36 1.33 1.62 1.84 1.12 -13.50%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 15/03/05 30/11/04 30/08/04 07/07/04 17/05/04 21/11/03 29/08/03 -
Price 0.35 0.40 0.40 0.48 0.38 0.44 0.56 -
P/RPS 0.30 0.38 0.32 0.38 0.36 0.54 1.42 -64.36%
P/EPS 14.70 -6.32 16.69 54.39 23.43 13.41 59.29 -60.36%
EY 6.80 -15.81 5.99 1.84 4.27 7.46 1.69 151.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.08 1.11 1.45 1.31 1.76 2.24 -48.25%

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