[PERTAMA] QoQ Annualized Quarter Result on 2007-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 61,118 56,028 47,480 61,850 58,786 48,392 41,696 28.95% QoQ % 9.09% 18.00% -23.23% 5.21% 21.48% 16.06% - Horiz. % 146.58% 134.37% 113.87% 148.34% 140.99% 116.06% 100.00%
PBT 8,353 7,010 7,080 -11,049 -1,553 -5,644 -7,268 - QoQ % 19.16% -0.99% 164.08% -611.31% 72.48% 22.34% - Horiz. % -114.93% -96.45% -97.41% 152.02% 21.37% 77.66% 100.00%
Tax -289 -4 -8 564 -434 -484 0 - QoQ % -7,133.33% 50.00% -101.42% 229.75% 10.19% 0.00% - Horiz. % 59.78% 0.83% 1.65% -116.53% 89.81% 100.00% -
NP 8,064 7,006 7,072 -10,485 -1,988 -6,128 -7,268 - QoQ % 15.10% -0.93% 167.45% -427.41% 67.56% 15.69% - Horiz. % -110.95% -96.40% -97.30% 144.26% 27.35% 84.31% 100.00%
NP to SH 8,058 6,994 7,064 -10,474 -1,984 -6,120 -7,256 - QoQ % 15.22% -0.99% 167.44% -427.92% 67.58% 15.66% - Horiz. % -111.06% -96.39% -97.35% 144.35% 27.34% 84.34% 100.00%
Tax Rate 3.46 % 0.06 % 0.11 % - % - % - % - % - QoQ % 5,666.67% -45.45% 0.00% 0.00% 0.00% 0.00% - Horiz. % 3,145.45% 54.55% 100.00% - - - -
Total Cost 53,054 49,022 40,408 72,335 60,774 54,520 48,964 5.48% QoQ % 8.23% 21.32% -44.14% 19.02% 11.47% 11.35% - Horiz. % 108.35% 100.12% 82.53% 147.73% 124.12% 111.35% 100.00%
Net Worth 81,830 80,430 79,367 78,277 83,619 82,590 83,327 -1.20% QoQ % 1.74% 1.34% 1.39% -6.39% 1.25% -0.88% - Horiz. % 98.20% 96.52% 95.25% 93.94% 100.35% 99.12% 100.00%
Dividend 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 81,830 80,430 79,367 78,277 83,619 82,590 83,327 -1.20% QoQ % 1.74% 1.34% 1.39% -6.39% 1.25% -0.88% - Horiz. % 98.20% 96.52% 95.25% 93.94% 100.35% 99.12% 100.00%
NOSH 72,907 73,006 72,975 72,938 72,941 72,857 72,851 0.05% QoQ % -0.14% 0.04% 0.05% -0.00% 0.12% 0.01% - Horiz. % 100.08% 100.21% 100.17% 100.12% 100.12% 100.01% 100.00%
Ratio Analysis 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.19 % 12.50 % 14.89 % -16.95 % -3.38 % -12.66 % -17.43 % - QoQ % 5.52% -16.05% 187.85% -401.48% 73.30% 27.37% - Horiz. % -75.67% -71.72% -85.43% 97.25% 19.39% 72.63% 100.00%
ROE 9.85 % 8.70 % 8.90 % -13.38 % -2.37 % -7.41 % -8.71 % - QoQ % 13.22% -2.25% 166.52% -464.56% 68.02% 14.93% - Horiz. % -113.09% -99.89% -102.18% 153.62% 27.21% 85.07% 100.00%
Per Share 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 83.83 76.74 65.06 84.80 80.59 66.42 57.23 28.89% QoQ % 9.24% 17.95% -23.28% 5.22% 21.33% 16.06% - Horiz. % 146.48% 134.09% 113.68% 148.17% 140.82% 116.06% 100.00%
EPS 11.05 9.58 9.68 -14.36 -2.72 -8.40 -9.96 - QoQ % 15.34% -1.03% 167.41% -427.94% 67.62% 15.66% - Horiz. % -110.94% -96.18% -97.19% 144.18% 27.31% 84.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1224 1.1017 1.0876 1.0732 1.1464 1.1336 1.1438 -1.25% QoQ % 1.88% 1.30% 1.34% -6.39% 1.13% -0.89% - Horiz. % 98.13% 96.32% 95.09% 93.83% 100.23% 99.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.10 12.93 10.96 14.27 13.57 11.17 9.62 28.94% QoQ % 9.05% 17.97% -23.20% 5.16% 21.49% 16.11% - Horiz. % 146.57% 134.41% 113.93% 148.34% 141.06% 116.11% 100.00%
EPS 1.86 1.61 1.63 -2.42 -0.46 -1.41 -1.67 - QoQ % 15.53% -1.23% 167.36% -426.09% 67.38% 15.57% - Horiz. % -111.38% -96.41% -97.60% 144.91% 27.54% 84.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1888 0.1856 0.1831 0.1806 0.1930 0.1906 0.1923 -1.21% QoQ % 1.72% 1.37% 1.38% -6.42% 1.26% -0.88% - Horiz. % 98.18% 96.52% 95.22% 93.92% 100.36% 99.12% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.3600 2.7200 2.3000 2.3600 2.0000 1.9400 2.4000 -
P/RPS 2.82 3.54 3.54 2.78 2.48 2.92 4.19 -23.15% QoQ % -20.34% 0.00% 27.34% 12.10% -15.07% -30.31% - Horiz. % 67.30% 84.49% 84.49% 66.35% 59.19% 69.69% 100.00%
P/EPS 21.35 28.39 23.76 -16.43 -73.53 -23.10 -24.10 - QoQ % -24.80% 19.49% 244.61% 77.66% -218.31% 4.15% - Horiz. % -88.59% -117.80% -98.59% 68.17% 305.10% 95.85% 100.00%
EY 4.68 3.52 4.21 -6.08 -1.36 -4.33 -4.15 - QoQ % 32.95% -16.39% 169.24% -347.06% 68.59% -4.34% - Horiz. % -112.77% -84.82% -101.45% 146.51% 32.77% 104.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.10 2.47 2.11 2.20 1.74 1.71 2.10 - QoQ % -14.98% 17.06% -4.09% 26.44% 1.75% -18.57% - Horiz. % 100.00% 117.62% 100.48% 104.76% 82.86% 81.43% 100.00%
Price Multiplier on Announcement Date 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 22/11/07 30/08/07 31/05/07 12/02/07 23/11/06 28/08/06 -
Price 2.0400 2.6000 3.0000 2.8000 2.2800 2.0200 2.1600 -
P/RPS 2.43 3.39 4.61 3.30 2.83 3.04 3.77 -25.32% QoQ % -28.32% -26.46% 39.70% 16.61% -6.91% -19.36% - Horiz. % 64.46% 89.92% 122.28% 87.53% 75.07% 80.64% 100.00%
P/EPS 18.46 27.14 30.99 -19.50 -83.82 -24.05 -21.69 - QoQ % -31.98% -12.42% 258.92% 76.74% -248.52% -10.88% - Horiz. % -85.11% -125.13% -142.88% 89.90% 386.45% 110.88% 100.00%
EY 5.42 3.68 3.23 -5.13 -1.19 -4.16 -4.61 - QoQ % 47.28% 13.93% 162.96% -331.09% 71.39% 9.76% - Horiz. % -117.57% -79.83% -70.07% 111.28% 25.81% 90.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.82 2.36 2.76 2.61 1.99 1.78 1.89 -2.48% QoQ % -22.88% -14.49% 5.75% 31.16% 11.80% -5.82% - Horiz. % 96.30% 124.87% 146.03% 138.10% 105.29% 94.18% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Announce - 0307.doc 
