[PERISAI] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 243.83%
YoY- -62.3%
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 28,024 175,424 116,905 106,516 92,674 105,116 122,892 -62.77%
PBT 8,922 31,928 5,459 9,216 -3,788 10,960 32,555 -57.90%
Tax 14,022 -10,464 -1,284 -2,049 1,664 -416 -9,330 -
NP 22,944 21,464 4,175 7,166 -2,124 10,544 23,225 -0.81%
-
NP to SH 16,648 16,024 5,004 7,206 2,096 12,092 16,577 0.28%
-
Tax Rate -157.16% 32.77% 23.52% 22.23% - 3.80% 28.66% -
Total Cost 5,080 153,960 112,730 99,349 94,798 94,572 99,667 -86.32%
-
Net Worth 62,908 58,429 54,564 54,798 50,869 54,080 50,916 15.18%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 4,159 -
Div Payout % - - - - - - 25.09% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 62,908 58,429 54,564 54,798 50,869 54,080 50,916 15.18%
NOSH 208,100 207,564 208,499 207,884 209,600 208,482 207,992 0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 81.87% 12.24% 3.57% 6.73% -2.29% 10.03% 18.90% -
ROE 26.46% 27.42% 9.17% 13.15% 4.12% 22.36% 32.56% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.47 84.52 56.07 51.24 44.21 50.42 59.08 -62.78%
EPS 8.00 7.72 2.40 3.47 1.00 5.80 7.97 0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.3023 0.2815 0.2617 0.2636 0.2427 0.2594 0.2448 15.14%
Adjusted Per Share Value based on latest NOSH - 208,468
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.22 13.91 9.27 8.45 7.35 8.34 9.75 -62.81%
EPS 1.32 1.27 0.40 0.57 0.17 0.96 1.31 0.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
NAPS 0.0499 0.0463 0.0433 0.0435 0.0403 0.0429 0.0404 15.16%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.16 0.93 1.05 1.08 1.13 1.22 1.21 -
P/RPS 8.61 1.10 1.87 2.11 2.56 2.42 2.05 161.00%
P/EPS 14.50 12.05 43.75 31.15 113.00 21.03 15.18 -3.01%
EY 6.90 8.30 2.29 3.21 0.88 4.75 6.59 3.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.65 -
P/NAPS 3.84 3.30 4.01 4.10 4.66 4.70 4.94 -15.49%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 27/02/07 29/11/06 30/08/06 12/06/06 01/03/06 -
Price 1.25 0.86 0.94 1.09 1.04 1.12 1.29 -
P/RPS 9.28 1.02 1.68 2.13 2.35 2.22 2.18 163.35%
P/EPS 15.62 11.14 39.17 31.44 104.00 19.31 16.19 -2.36%
EY 6.40 8.98 2.55 3.18 0.96 5.18 6.18 2.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.55 -
P/NAPS 4.13 3.06 3.59 4.14 4.29 4.32 5.27 -15.03%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment