[PERTAMA] YoY Quarter Result on 2006-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/08 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 17,103 16,819 17,760 15,290 17,180 16,799 13,340 4.41% YoY % 1.69% -5.30% 16.15% -11.00% 2.27% 25.93% - Horiz. % 128.21% 126.08% 133.13% 114.62% 128.79% 125.93% 100.00%
PBT 2,757 -3,223 -9,884 -26,050 250 -1,870 1,899 6.69% YoY % 185.54% 67.39% 62.06% -10,520.00% 113.37% -198.47% - Horiz. % 145.18% -169.72% -520.48% -1,371.77% 13.16% -98.47% 100.00%
Tax -222 -257 890 -59 542 -1,058 324 - YoY % 13.62% -128.88% 1,608.47% -110.89% 151.23% -426.54% - Horiz. % -68.52% -79.32% 274.69% -18.21% 167.28% -326.54% 100.00%
NP 2,535 -3,480 -8,994 -26,109 792 -2,928 2,223 2.31% YoY % 172.84% 61.31% 65.55% -3,396.59% 127.05% -231.71% - Horiz. % 114.04% -156.55% -404.59% -1,174.49% 35.63% -131.71% 100.00%
NP to SH 2,545 -3,469 -8,986 -26,097 792 -2,928 2,223 2.38% YoY % 173.36% 61.40% 65.57% -3,395.08% 127.05% -231.71% - Horiz. % 114.48% -156.05% -404.23% -1,173.95% 35.63% -131.71% 100.00%
Tax Rate 8.05 % - % - % - % -216.80 % - % -17.06 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -47.19% 0.00% 0.00% 0.00% 1,270.81% 0.00% 100.00%
Total Cost 14,568 20,299 26,754 41,399 16,388 19,727 11,117 4.81% YoY % -28.23% -24.13% -35.38% 152.62% -16.93% 77.45% - Horiz. % 131.04% 182.59% 240.66% 372.39% 147.41% 177.45% 100.00%
Net Worth 99,945 79,735 78,277 83,615 108,169 107,196 109,597 -1.59% YoY % 25.35% 1.86% -6.38% -22.70% 0.91% -2.19% - Horiz. % 91.19% 72.75% 71.42% 76.29% 98.70% 97.81% 100.00%
Dividend 31/12/08 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 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 31/12/08 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 99,945 79,735 78,277 83,615 108,169 107,196 109,597 -1.59% YoY % 25.35% 1.86% -6.38% -22.70% 0.91% -2.19% - Horiz. % 91.19% 72.75% 71.42% 76.29% 98.70% 97.81% 100.00%
NOSH 87,457 72,878 72,938 72,937 72,660 73,017 72,885 3.22% YoY % 20.00% -0.08% 0.00% 0.38% -0.49% 0.18% - Horiz. % 119.99% 99.99% 100.07% 100.07% 99.69% 100.18% 100.00%
Ratio Analysis 31/12/08 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 14.82 % -20.69 % -50.64 % -170.76 % 4.61 % -17.43 % 16.66 % -2.01% YoY % 171.63% 59.14% 70.34% -3,804.12% 126.45% -204.62% - Horiz. % 88.96% -124.19% -303.96% -1,024.97% 27.67% -104.62% 100.00%
ROE 2.55 % -4.35 % -11.48 % -31.21 % 0.73 % -2.73 % 2.03 % 4.04% YoY % 158.62% 62.11% 63.22% -4,375.34% 126.74% -234.48% - Horiz. % 125.62% -214.29% -565.52% -1,537.44% 35.96% -134.48% 100.00%
Per Share 31/12/08 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 19.56 23.08 24.35 20.96 23.64 23.01 18.30 1.16% YoY % -15.25% -5.22% 16.17% -11.34% 2.74% 25.74% - Horiz. % 106.89% 126.12% 133.06% 114.54% 129.18% 125.74% 100.00%
EPS 2.91 -4.76 -12.32 -35.78 1.09 -4.01 3.05 -0.81% YoY % 161.13% 61.36% 65.57% -3,382.57% 127.18% -231.48% - Horiz. % 95.41% -156.07% -403.93% -1,173.11% 35.74% -131.48% 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 1.1428 1.0941 1.0732 1.1464 1.4887 1.4681 1.5037 -4.65% YoY % 4.45% 1.95% -6.39% -22.99% 1.40% -2.37% - Horiz. % 76.00% 72.76% 71.37% 76.24% 99.00% 97.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360 31/12/08 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 3.95 3.88 4.10 3.53 3.96 3.88 3.08 4.41% YoY % 1.80% -5.37% 16.15% -10.86% 2.06% 25.97% - Horiz. % 128.25% 125.97% 133.12% 114.61% 128.57% 125.97% 100.00%
EPS 0.59 -0.80 -2.07 -6.02 0.18 -0.68 0.51 2.56% YoY % 173.75% 61.35% 65.61% -3,444.44% 126.47% -233.33% - Horiz. % 115.69% -156.86% -405.88% -1,180.39% 35.29% -133.33% 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 0.2306 0.1840 0.1806 0.1929 0.2496 0.2474 0.2529 -1.59% YoY % 25.33% 1.88% -6.38% -22.72% 0.89% -2.17% - Horiz. % 91.18% 72.76% 71.41% 76.28% 98.70% 97.83% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/08 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/12/08 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.0000 1.4000 2.3600 3.0000 2.5000 2.9600 2.3200 -
P/RPS 0.00 6.07 9.69 14.31 10.57 12.87 12.68 - YoY % 0.00% -37.36% -32.29% 35.38% -17.87% 1.50% - Horiz. % 0.00% 47.87% 76.42% 112.85% 83.36% 101.50% 100.00%
P/EPS 68.73 -29.41 -19.16 -8.38 229.36 -73.82 76.07 -1.75% YoY % 333.70% -53.50% -128.64% -103.65% 410.70% -197.04% - Horiz. % 90.35% -38.66% -25.19% -11.02% 301.51% -97.04% 100.00%
EY 1.46 -3.40 -5.22 -11.93 0.44 -1.35 1.31 1.90% YoY % 142.94% 34.87% 56.24% -2,811.36% 132.59% -203.05% - Horiz. % 111.45% -259.54% -398.47% -910.69% 33.59% -103.05% 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 1.75 1.28 2.20 2.62 1.68 2.02 1.54 2.24% YoY % 36.72% -41.82% -16.03% 55.95% -16.83% 31.17% - Horiz. % 113.64% 83.12% 142.86% 170.13% 109.09% 131.17% 100.00%
Price Multiplier on Announcement Date 31/12/08 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/02/09 29/05/08 31/05/07 31/05/06 30/05/05 28/05/04 30/05/03 -
Price 1.9200 2.8000 2.8000 1.9400 2.0000 2.8200 2.3200 -
P/RPS 0.00 12.13 11.50 9.25 8.46 12.26 12.68 - YoY % 0.00% 5.48% 24.32% 9.34% -31.00% -3.31% - Horiz. % 0.00% 95.66% 90.69% 72.95% 66.72% 96.69% 100.00%
P/EPS 65.98 -58.82 -22.73 -5.42 183.49 -70.32 76.07 -2.44% YoY % 212.17% -158.78% -319.37% -102.95% 360.94% -192.44% - Horiz. % 86.74% -77.32% -29.88% -7.13% 241.21% -92.44% 100.00%
EY 1.52 -1.70 -4.40 -18.44 0.55 -1.42 1.31 2.62% YoY % 189.41% 61.36% 76.14% -3,452.73% 138.73% -208.40% - Horiz. % 116.03% -129.77% -335.88% -1,407.63% 41.98% -108.40% 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 1.68 2.56 2.61 1.69 1.34 1.92 1.54 1.52% YoY % -34.38% -1.92% 54.44% 26.12% -30.21% 24.68% - Horiz. % 109.09% 166.23% 169.48% 109.74% 87.01% 124.68% 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 - 0306.doc 
