[PERTAMA] YoY Quarter Result on 2004-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 17,760 15,290 17,180 16,799 13,340 21,422 21,317 -3.00% YoY % 16.15% -11.00% 2.27% 25.93% -37.73% 0.49% - Horiz. % 83.31% 71.73% 80.59% 78.81% 62.58% 100.49% 100.00%
PBT -9,884 -26,050 250 -1,870 1,899 407 8,329 - YoY % 62.06% -10,520.00% 113.37% -198.47% 366.58% -95.11% - Horiz. % -118.67% -312.76% 3.00% -22.45% 22.80% 4.89% 100.00%
Tax 890 -59 542 -1,058 324 741 254 23.23% YoY % 1,608.47% -110.89% 151.23% -426.54% -56.28% 191.73% - Horiz. % 350.39% -23.23% 213.39% -416.54% 127.56% 291.73% 100.00%
NP -8,994 -26,109 792 -2,928 2,223 1,148 8,583 - YoY % 65.55% -3,396.59% 127.05% -231.71% 93.64% -86.62% - Horiz. % -104.79% -304.19% 9.23% -34.11% 25.90% 13.38% 100.00%
NP to SH -8,986 -26,097 792 -2,928 2,223 1,148 8,583 - YoY % 65.57% -3,395.08% 127.05% -231.71% 93.64% -86.62% - Horiz. % -104.70% -304.05% 9.23% -34.11% 25.90% 13.38% 100.00%
Tax Rate - % - % -216.80 % - % -17.06 % -182.06 % -3.05 % - YoY % 0.00% 0.00% 0.00% 0.00% 90.63% -5,869.18% - Horiz. % 0.00% 0.00% 7,108.20% 0.00% 559.34% 5,969.18% 100.00%
Total Cost 26,754 41,399 16,388 19,727 11,117 20,274 12,734 13.17% YoY % -35.38% 152.62% -16.93% 77.45% -45.17% 59.21% - Horiz. % 210.10% 325.11% 128.69% 154.92% 87.30% 159.21% 100.00%
Net Worth 78,277 83,615 108,169 107,196 109,597 93,292 89,719 -2.25% YoY % -6.38% -22.70% 0.91% -2.19% 17.48% 3.98% - Horiz. % 87.25% 93.20% 120.56% 119.48% 122.16% 103.98% 100.00%
Dividend 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 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 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 78,277 83,615 108,169 107,196 109,597 93,292 89,719 -2.25% YoY % -6.38% -22.70% 0.91% -2.19% 17.48% 3.98% - Horiz. % 87.25% 93.20% 120.56% 119.48% 122.16% 103.98% 100.00%
NOSH 72,938 72,937 72,660 73,017 72,885 45,375 44,196 8.70% YoY % 0.00% 0.38% -0.49% 0.18% 60.63% 2.67% - Horiz. % 165.03% 165.03% 164.40% 165.21% 164.91% 102.67% 100.00%
Ratio Analysis 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -50.64 % -170.76 % 4.61 % -17.43 % 16.66 % 5.36 % 40.26 % - YoY % 70.34% -3,804.12% 126.45% -204.62% 210.82% -86.69% - Horiz. % -125.78% -424.14% 11.45% -43.29% 41.38% 13.31% 100.00%
ROE -11.48 % -31.21 % 0.73 % -2.73 % 2.03 % 1.23 % 9.57 % - YoY % 63.22% -4,375.34% 126.74% -234.48% 65.04% -87.15% - Horiz. % -119.96% -326.12% 7.63% -28.53% 21.21% 12.85% 100.00%
Per Share 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 24.35 20.96 23.64 23.01 18.30 47.21 48.23 -10.76% YoY % 16.17% -11.34% 2.74% 25.74% -61.24% -2.11% - Horiz. % 50.49% 43.46% 49.02% 47.71% 37.94% 97.89% 100.00%
EPS -12.32 -35.78 1.09 -4.01 3.05 2.53 19.42 - YoY % 65.57% -3,382.57% 127.18% -231.48% 20.55% -86.97% - Horiz. % -63.44% -184.24% 5.61% -20.65% 15.71% 13.03% 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 1.0732 1.1464 1.4887 1.4681 1.5037 2.0560 2.0300 -10.07% YoY % -6.39% -22.99% 1.40% -2.37% -26.86% 1.28% - Horiz. % 52.87% 56.47% 73.33% 72.32% 74.07% 101.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 4.10 3.53 3.96 3.88 3.08 4.94 4.92 -2.99% YoY % 16.15% -10.86% 2.06% 25.97% -37.65% 0.41% - Horiz. % 83.33% 71.75% 80.49% 78.86% 62.60% 100.41% 100.00%
EPS -2.07 -6.02 0.18 -0.68 0.51 0.26 1.98 - YoY % 65.61% -3,444.44% 126.47% -233.33% 96.15% -86.87% - Horiz. % -104.55% -304.04% 9.09% -34.34% 25.76% 13.13% 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 0.1806 0.1929 0.2496 0.2474 0.2529 0.2153 0.2070 -2.25% YoY % -6.38% -22.72% 0.89% -2.17% 17.46% 4.01% - Horiz. % 87.25% 93.19% 120.58% 119.52% 122.17% 104.01% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.3600 3.0000 2.5000 2.9600 2.3200 5.2400 3.4400 -
P/RPS 9.69 14.31 10.57 12.87 12.68 11.10 7.13 5.24% YoY % -32.29% 35.38% -17.87% 1.50% 14.23% 55.68% - Horiz. % 135.90% 200.70% 148.25% 180.50% 177.84% 155.68% 100.00%
P/EPS -19.16 -8.38 229.36 -73.82 76.07 207.11 17.71 - YoY % -128.64% -103.65% 410.70% -197.04% -63.27% 1,069.45% - Horiz. % -108.19% -47.32% 1,295.09% -416.83% 429.53% 1,169.45% 100.00%
EY -5.22 -11.93 0.44 -1.35 1.31 0.48 5.65 - YoY % 56.24% -2,811.36% 132.59% -203.05% 172.92% -91.50% - Horiz. % -92.39% -211.15% 7.79% -23.89% 23.19% 8.50% 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 2.20 2.62 1.68 2.02 1.54 2.55 1.69 4.49% YoY % -16.03% 55.95% -16.83% 31.17% -39.61% 50.89% - Horiz. % 130.18% 155.03% 99.41% 119.53% 91.12% 150.89% 100.00%
Price Multiplier on Announcement Date 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 31/05/06 30/05/05 28/05/04 30/05/03 31/05/02 08/06/01 -
Price 2.8000 1.9400 2.0000 2.8200 2.3200 4.9200 3.4800 -
P/RPS 11.50 9.25 8.46 12.26 12.68 10.42 7.22 8.06% YoY % 24.32% 9.34% -31.00% -3.31% 21.69% 44.32% - Horiz. % 159.28% 128.12% 117.17% 169.81% 175.62% 144.32% 100.00%
P/EPS -22.73 -5.42 183.49 -70.32 76.07 194.47 17.92 - YoY % -319.37% -102.95% 360.94% -192.44% -60.88% 985.21% - Horiz. % -126.84% -30.25% 1,023.94% -392.41% 424.50% 1,085.21% 100.00%
EY -4.40 -18.44 0.55 -1.42 1.31 0.51 5.58 - YoY % 76.14% -3,452.73% 138.73% -208.40% 156.86% -90.86% - Horiz. % -78.85% -330.47% 9.86% -25.45% 23.48% 9.14% 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 2.61 1.69 1.34 1.92 1.54 2.39 1.71 7.30% YoY % 54.44% 26.12% -30.21% 24.68% -35.56% 39.77% - Horiz. % 152.63% 98.83% 78.36% 112.28% 90.06% 139.77% 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