[PERTAMA] YoY Annual (Unaudited) Result on 2008-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 280,196 661 65,474 62,658 61,850 58,241 58,464 31.29% YoY % 42,289.71% -98.99% 4.49% 1.31% 6.20% -0.38% - Horiz. % 479.26% 1.13% 111.99% 107.17% 105.79% 99.62% 100.00%
PBT 33,696 -1,851 -1,201 3,042 -11,049 -25,557 1,623 69.37% YoY % 1,920.42% -54.12% -139.48% 127.53% 56.77% -1,674.68% - Horiz. % 2,076.16% -114.05% -74.00% 187.43% -680.78% -1,574.68% 100.00%
Tax -6,168 -54,157 -1,098 -474 564 112 -121 97.98% YoY % 88.61% -4,832.33% -131.65% -184.04% 403.57% 192.56% - Horiz. % 5,097.52% 44,757.85% 907.44% 391.74% -466.12% -92.56% 100.00%
NP 27,528 -56,008 -2,299 2,568 -10,485 -25,445 1,502 65.74% YoY % 149.15% -2,336.19% -189.52% 124.49% 58.79% -1,794.07% - Horiz. % 1,832.76% -3,728.89% -153.06% 170.97% -698.07% -1,694.07% 100.00%
NP to SH 27,528 -56,011 -2,294 2,575 -10,474 -25,440 1,502 65.74% YoY % 149.15% -2,341.63% -189.09% 124.58% 58.83% -1,793.74% - Horiz. % 1,832.76% -3,729.09% -152.73% 171.44% -697.34% -1,693.74% 100.00%
Tax Rate 18.30 % - % - % 15.58 % - % - % 7.46 % 16.87% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 245.31% 0.00% 0.00% 208.85% 0.00% 0.00% 100.00%
Total Cost 252,668 56,669 67,773 60,090 72,335 83,686 56,962 29.54% YoY % 345.87% -16.38% 12.79% -16.93% -13.56% 46.92% - Horiz. % 443.57% 99.49% 118.98% 105.49% 126.99% 146.92% 100.00%
Net Worth 73,105 -5,566 103,220 79,810 78,277 84,503 108,545 -6.64% YoY % 1,413.20% -105.39% 29.33% 1.96% -7.37% -22.15% - Horiz. % 67.35% -5.13% 95.09% 73.53% 72.12% 77.85% 100.00%
Dividend 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 73,105 -5,566 103,220 79,810 78,277 84,503 108,545 -6.64% YoY % 1,413.20% -105.39% 29.33% 1.96% -7.37% -22.15% - Horiz. % 67.35% -5.13% 95.09% 73.53% 72.12% 77.85% 100.00%
NOSH 1,044,368 121,816 95,983 72,946 72,938 72,935 72,912 58.80% YoY % 757.33% 26.91% 31.58% 0.01% 0.00% 0.03% - Horiz. % 1,432.36% 167.07% 131.64% 100.05% 100.04% 100.03% 100.00%
Ratio Analysis 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 9.82 % -8,473.22 % -3.51 % 4.10 % -16.95 % -43.69 % 2.57 % 26.22% YoY % 100.12% -241,302.27% -185.61% 124.19% 61.20% -1,800.00% - Horiz. % 382.10% -329,697.25% -136.58% 159.53% -659.53% -1,700.00% 100.00%
ROE 37.66 % 0.00 % -2.22 % 3.23 % -13.38 % -30.11 % 1.38 % 77.61% YoY % 0.00% 0.00% -168.73% 124.14% 55.56% -2,281.88% - Horiz. % 2,728.99% 0.00% -160.87% 234.06% -969.57% -2,181.88% 100.00%
Per Share 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 26.83 0.54 68.21 85.90 84.80 79.85 80.18 -17.32% YoY % 4,868.52% -99.21% -20.59% 1.30% 6.20% -0.41% - Horiz. % 33.46% 0.67% 85.07% 107.13% 105.76% 99.59% 100.00%
EPS 2.12 -45.98 -2.39 3.53 -14.36 -34.88 2.06 0.50% YoY % 104.61% -1,823.85% -167.71% 124.58% 58.83% -1,793.20% - Horiz. % 102.91% -2,232.04% -116.02% 171.36% -697.09% -1,693.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0700 -0.0457 1.0754 1.0941 1.0732 1.1586 1.4887 -41.20% YoY % 253.17% -104.25% -1.71% 1.95% -7.37% -22.17% - Horiz. % 4.70% -3.07% 72.24% 73.49% 72.09% 77.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 64.66 0.15 15.11 14.46 14.27 13.44 13.49 31.29% YoY % 43,006.66% -99.01% 4.50% 1.33% 6.18% -0.37% - Horiz. % 479.32% 1.11% 112.01% 107.19% 105.78% 99.63% 100.00%
EPS 6.35 -12.92 -0.53 0.59 -2.42 -5.87 0.35 65.45% YoY % 149.15% -2,337.74% -189.83% 124.38% 58.77% -1,777.14% - Horiz. % 1,814.29% -3,691.43% -151.43% 168.57% -691.43% -1,677.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1687 -0.0128 0.2382 0.1842 0.1806 0.1950 0.2505 -6.64% YoY % 1,417.97% -105.37% 29.32% 1.99% -7.38% -22.16% - Horiz. % 67.35% -5.11% 95.09% 73.53% 72.10% 77.84% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/12/10 31/12/09 31/12/08 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.1200 0.9000 2.0000 1.4000 2.3600 3.0000 2.5000 -
P/RPS 0.45 165.86 0.00 1.63 2.78 3.76 3.12 -28.57% YoY % -99.73% 0.00% 0.00% -41.37% -26.06% 20.51% - Horiz. % 14.42% 5,316.03% 0.00% 52.24% 89.10% 120.51% 100.00%
P/EPS 4.55 -1.96 32.12 39.66 -16.43 -8.60 121.36 -43.47% YoY % 332.14% -106.10% -19.01% 341.39% -91.05% -107.09% - Horiz. % 3.75% -1.62% 26.47% 32.68% -13.54% -7.09% 100.00%
EY 21.97 -51.09 3.11 2.52 -6.08 -11.63 0.82 77.05% YoY % 143.00% -1,742.77% 23.41% 141.45% 47.72% -1,518.29% - Horiz. % 2,679.27% -6,230.49% 379.27% 307.32% -741.46% -1,418.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.71 0.00 1.86 1.28 2.20 2.59 1.68 0.31% YoY % 0.00% 0.00% 45.31% -41.82% -15.06% 54.17% - Horiz. % 101.79% 0.00% 110.71% 76.19% 130.95% 154.17% 100.00%
Price Multiplier on Announcement Date 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/02/11 09/02/10 29/05/09 29/05/08 31/05/07 31/05/06 30/05/05 -
Price 0.1400 1.2200 2.0200 2.8000 2.8000 1.9400 2.0000 -
P/RPS 0.52 224.83 0.00 3.26 3.30 2.43 2.49 -23.82% YoY % -99.77% 0.00% 0.00% -1.21% 35.80% -2.41% - Horiz. % 20.88% 9,029.32% 0.00% 130.92% 132.53% 97.59% 100.00%
P/EPS 5.31 -2.65 32.44 79.32 -19.50 -5.56 97.09 -39.64% YoY % 300.38% -108.17% -59.10% 506.77% -250.72% -105.73% - Horiz. % 5.47% -2.73% 33.41% 81.70% -20.08% -5.73% 100.00%
EY 18.83 -37.69 3.08 1.26 -5.13 -17.98 1.03 65.67% YoY % 149.96% -1,323.70% 144.44% 124.56% 71.47% -1,845.63% - Horiz. % 1,828.16% -3,659.22% 299.03% 122.33% -498.06% -1,745.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.00 0.00 1.88 2.56 2.61 1.67 1.34 7.21% YoY % 0.00% 0.00% -26.56% -1.92% 56.29% 24.63% - Horiz. % 149.25% 0.00% 140.30% 191.04% 194.78% 124.63% 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 - 0308.doc 
