[PERTAMA] QoQ TTM Result on 2008-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 67,870 66,932 65,474 65,768 66,490 61,410 62,658 5.47% QoQ % 1.40% 2.23% -0.45% -1.09% 8.27% -1.99% - Horiz. % 108.32% 106.82% 104.49% 104.96% 106.12% 98.01% 100.00%
PBT -3,105 -1,145 -1,201 3,551 3,554 1,689 3,042 - QoQ % -171.18% 4.66% -133.82% -0.08% 110.42% -44.48% - Horiz. % -102.07% -37.64% -39.48% 116.73% 116.83% 55.52% 100.00%
Tax -943 -1,058 -1,098 -1,051 -1,044 -512 -474 58.12% QoQ % 10.87% 3.64% -4.47% -0.67% -103.91% -8.02% - Horiz. % 198.95% 223.21% 231.65% 221.73% 220.25% 108.02% 100.00%
NP -4,048 -2,203 -2,299 2,500 2,510 1,177 2,568 - QoQ % -83.75% 4.18% -191.96% -0.40% 113.25% -54.17% - Horiz. % -157.63% -85.79% -89.52% 97.35% 97.74% 45.83% 100.00%
NP to SH -4,034 -2,200 -2,294 2,508 2,510 1,188 2,575 - QoQ % -83.36% 4.10% -191.47% -0.08% 111.28% -53.86% - Horiz. % -156.66% -85.44% -89.09% 97.40% 97.48% 46.14% 100.00%
Tax Rate - % - % - % 29.60 % 29.38 % 30.31 % 15.58 % - QoQ % 0.00% 0.00% 0.00% 0.75% -3.07% 94.54% - Horiz. % 0.00% 0.00% 0.00% 189.99% 188.58% 194.54% 100.00%
Total Cost 71,918 69,135 67,773 63,268 63,980 60,233 60,090 12.71% QoQ % 4.03% 2.01% 7.12% -1.11% 6.22% 0.24% - Horiz. % 119.68% 115.05% 112.79% 105.29% 106.47% 100.24% 100.00%
Net Worth 134,016 134,232 103,425 99,945 81,767 79,969 79,735 41.32% QoQ % -0.16% 29.79% 3.48% 22.23% 2.25% 0.29% - Horiz. % 168.07% 168.35% 129.71% 125.35% 102.55% 100.29% 100.00%
Dividend 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 0 0 0 0 0 0 0 - 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 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 134,016 134,232 103,425 99,945 81,767 79,969 79,735 41.32% QoQ % -0.16% 29.79% 3.48% 22.23% 2.25% 0.29% - Horiz. % 168.07% 168.35% 129.71% 125.35% 102.55% 100.29% 100.00%
NOSH 123,131 124,473 96,174 87,457 72,863 72,884 72,878 41.81% QoQ % -1.08% 29.42% 9.97% 20.03% -0.03% 0.01% - Horiz. % 168.96% 170.80% 131.97% 120.00% 99.98% 100.01% 100.00%
Ratio Analysis 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -5.96 % -3.29 % -3.51 % 3.80 % 3.78 % 1.92 % 4.10 % - QoQ % -81.16% 6.27% -192.37% 0.53% 96.88% -53.17% - Horiz. % -145.37% -80.24% -85.61% 92.68% 92.20% 46.83% 100.00%
ROE -3.01 % -1.64 % -2.22 % 2.51 % 3.07 % 1.49 % 3.23 % - QoQ % -83.54% 26.13% -188.45% -18.24% 106.04% -53.87% - Horiz. % -93.19% -50.77% -68.73% 77.71% 95.05% 46.13% 100.00%
Per Share 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 55.12 53.77 68.08 75.20 91.25 84.26 85.98 -25.63% QoQ % 2.51% -21.02% -9.47% -17.59% 8.30% -2.00% - Horiz. % 64.11% 62.54% 79.18% 87.46% 106.13% 98.00% 100.00%
EPS -3.28 -1.77 -2.39 2.87 3.44 1.63 3.53 - QoQ % -85.31% 25.94% -183.28% -16.57% 111.04% -53.82% - Horiz. % -92.92% -50.14% -67.71% 81.30% 97.45% 46.18% 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 1.0884 1.0784 1.0754 1.1428 1.1222 1.0972 1.0941 -0.35% QoQ % 0.93% 0.28% -5.90% 1.84% 2.28% 0.28% - Horiz. % 99.48% 98.57% 98.29% 104.45% 102.57% 100.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 15.66 15.44 15.11 15.18 15.34 14.17 14.46 5.45% QoQ % 1.42% 2.18% -0.46% -1.04% 8.26% -2.01% - Horiz. % 108.30% 106.78% 104.50% 104.98% 106.09% 97.99% 100.00%
EPS -0.93 -0.51 -0.53 0.58 0.58 0.27 0.59 - QoQ % -82.35% 3.77% -191.38% 0.00% 114.81% -54.24% - Horiz. % -157.63% -86.44% -89.83% 98.31% 98.31% 45.76% 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 0.3092 0.3097 0.2387 0.2306 0.1887 0.1845 0.1840 41.30% QoQ % -0.16% 29.74% 3.51% 22.20% 2.28% 0.27% - Horiz. % 168.04% 168.32% 129.73% 125.33% 102.55% 100.27% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.3600 2.5600 2.0000 2.0000 2.0200 1.9600 1.4000 -
P/RPS 6.10 4.76 2.94 2.66 2.21 2.33 1.63 140.85% QoQ % 28.15% 61.90% 10.53% 20.36% -5.15% 42.94% - Horiz. % 374.23% 292.02% 180.37% 163.19% 135.58% 142.94% 100.00%
P/EPS -102.56 -144.84 -83.85 69.74 58.64 120.25 39.62 - QoQ % 29.19% -72.74% -220.23% 18.93% -51.23% 203.51% - Horiz. % -258.86% -365.57% -211.64% 176.02% 148.01% 303.51% 100.00%
EY -0.98 -0.69 -1.19 1.43 1.71 0.83 2.52 - QoQ % -42.03% 42.02% -183.22% -16.37% 106.02% -67.06% - Horiz. % -38.89% -27.38% -47.22% 56.75% 67.86% 32.94% 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 3.09 2.37 1.86 1.75 1.80 1.79 1.28 79.86% QoQ % 30.38% 27.42% 6.29% -2.78% 0.56% 39.84% - Horiz. % 241.41% 185.16% 145.31% 136.72% 140.62% 139.84% 100.00%
Price Multiplier on Announcement Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 26/08/09 29/05/09 26/02/09 27/11/08 14/08/08 29/05/08 -
Price 3.1600 3.4200 2.0200 1.9200 1.7000 2.4000 2.8000 -
P/RPS 5.73 6.36 2.97 2.55 1.86 2.85 3.26 45.59% QoQ % -9.91% 114.14% 16.47% 37.10% -34.74% -12.58% - Horiz. % 175.77% 195.09% 91.10% 78.22% 57.06% 87.42% 100.00%
P/EPS -96.45 -193.50 -84.69 66.95 49.35 147.24 79.25 - QoQ % 50.16% -128.48% -226.50% 35.66% -66.48% 85.79% - Horiz. % -121.70% -244.16% -106.86% 84.48% 62.27% 185.79% 100.00%
EY -1.04 -0.52 -1.18 1.49 2.03 0.68 1.26 - QoQ % -100.00% 55.93% -179.19% -26.60% 198.53% -46.03% - Horiz. % -82.54% -41.27% -93.65% 118.25% 161.11% 53.97% 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 2.90 3.17 1.88 1.68 1.51 2.19 2.56 8.66% QoQ % -8.52% 68.62% 11.90% 11.26% -31.05% -14.45% - Horiz. % 113.28% 123.83% 73.44% 65.62% 58.98% 85.55% 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 - 1208.doc 
