[PERISAI] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 82.58%
YoY- 52.85%
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 116,906 129,377 129,640 129,392 127,180 129,265 135,176 -9.25%
PBT -236,376 -97,688 -96,822 -88,932 -469,530 -335,313 -10,752 689.22%
Tax -677 -740 -722 -712 -536 -570 -522 18.98%
NP -237,053 -98,428 -97,544 -89,644 -470,066 -335,884 -11,274 666.06%
-
NP to SH -226,604 -90,382 -89,334 -79,524 -456,436 -327,889 -2,786 1792.44%
-
Tax Rate - - - - - - - -
Total Cost 353,959 227,805 227,184 219,036 597,246 465,149 146,450 80.38%
-
Net Worth -592,421 -428,560 -415,955 -390,746 -352,932 -176,466 75,628 -
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth -592,421 -428,560 -415,955 -390,746 -352,932 -176,466 75,628 -
NOSH 1,260,872 1,260,872 1,260,872 1,260,872 1,260,872 1,260,872 1,260,872 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -202.77% -76.08% -75.24% -69.28% -369.61% -259.84% -8.34% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -3.68% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 9.27 10.26 10.29 10.27 10.09 10.26 10.72 -9.25%
EPS -17.98 -7.16 -7.08 -6.32 -36.21 -26.01 -0.22 1798.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.47 -0.34 -0.33 -0.31 -0.28 -0.14 0.06 -
Adjusted Per Share Value based on latest NOSH - 1,260,872
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 9.27 10.26 10.28 10.26 10.09 10.25 10.72 -9.25%
EPS -17.97 -7.17 -7.09 -6.31 -36.20 -26.00 -0.22 1797.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4699 -0.3399 -0.3299 -0.3099 -0.2799 -0.14 0.06 -
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.005 0.005 0.015 0.035 0.04 0.045 0.03 -
P/RPS 0.05 0.05 0.15 0.34 0.40 0.44 0.28 -68.38%
P/EPS -0.03 -0.07 -0.21 -0.55 -0.11 -0.17 -13.57 -98.32%
EY -3,595.54 -1,434.11 -472.49 -180.26 -905.29 -578.07 -7.37 6167.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 29/05/19 27/02/19 29/11/18 28/08/18 25/05/18 27/02/18 -
Price 0.005 0.005 0.005 0.025 0.035 0.045 0.05 -
P/RPS 0.05 0.05 0.05 0.24 0.35 0.44 0.47 -77.64%
P/EPS -0.03 -0.07 -0.07 -0.40 -0.10 -0.17 -22.62 -98.80%
EY -3,595.54 -1,434.11 -1,417.47 -252.36 -1,034.61 -578.07 -4.42 8721.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -

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