[PERISAI] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -24.96%
YoY- -61.4%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 75,213 73,329 74,602 76,008 101,181 116,950 133,928 -31.85%
PBT 9,881 4,644 24,026 24,912 36,458 57,865 71,044 -73.05%
Tax 371 -213 -120 -164 -5,219 -4,394 -7,578 -
NP 10,252 4,430 23,906 24,748 31,239 53,470 63,466 -70.24%
-
NP to SH 10,252 4,430 23,906 24,748 32,980 55,233 66,306 -71.09%
-
Tax Rate -3.75% 4.59% 0.50% 0.66% 14.32% 7.59% 10.67% -
Total Cost 64,961 68,898 50,696 51,260 69,942 63,480 70,462 -5.26%
-
Net Worth 231,496 225,963 244,343 239,496 185,802 177,468 135,993 42.42%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 231,496 225,963 244,343 239,496 185,802 177,468 135,993 42.42%
NOSH 661,419 664,599 660,386 665,268 516,118 467,023 367,549 47.78%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.63% 6.04% 32.04% 32.56% 30.87% 45.72% 47.39% -
ROE 4.43% 1.96% 9.78% 10.33% 17.75% 31.12% 48.76% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.37 11.03 11.30 11.43 19.60 25.04 36.44 -53.89%
EPS 1.55 0.67 3.62 3.72 6.39 11.83 18.04 -80.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.34 0.37 0.36 0.36 0.38 0.37 -3.62%
Adjusted Per Share Value based on latest NOSH - 665,268
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.97 5.82 5.92 6.03 8.02 9.28 10.62 -31.81%
EPS 0.81 0.35 1.90 1.96 2.62 4.38 5.26 -71.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1836 0.1792 0.1938 0.1899 0.1474 0.1408 0.1079 42.39%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.55 0.50 0.54 0.46 0.54 0.58 0.62 -
P/RPS 4.84 4.53 4.78 4.03 2.75 2.32 1.70 100.49%
P/EPS 35.48 75.00 14.92 12.37 8.45 4.90 3.44 371.81%
EY 2.82 1.33 6.70 8.09 11.83 20.39 29.10 -78.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.47 1.46 1.28 1.50 1.53 1.68 -4.40%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 27/08/10 27/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.56 0.52 0.51 0.52 0.47 0.57 0.61 -
P/RPS 4.92 4.71 4.51 4.55 2.40 2.28 1.67 105.10%
P/EPS 36.13 78.00 14.09 13.98 7.36 4.82 3.38 383.16%
EY 2.77 1.28 7.10 7.15 13.60 20.75 29.57 -79.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.53 1.38 1.44 1.31 1.50 1.65 -2.02%

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