[PERISAI] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 181.7%
YoY- 16.7%
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 37,771 72,677 68,110 68,592 75,213 73,329 74,602 -36.39%
PBT 10,688 15,869 30,822 28,960 9,881 4,644 24,026 -41.63%
Tax 21,423 -1,397 -696 -80 371 -213 -120 -
NP 32,111 14,472 30,126 28,880 10,252 4,430 23,906 21.67%
-
NP to SH 28,497 13,421 30,126 28,880 10,252 4,430 23,906 12.38%
-
Tax Rate -200.44% 8.80% 2.26% 0.28% -3.75% 4.59% 0.50% -
Total Cost 5,660 58,205 37,984 39,712 64,961 68,898 50,696 -76.72%
-
Net Worth 315,288 282,675 256,678 247,351 231,496 225,963 244,343 18.46%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 315,288 282,675 256,678 247,351 231,496 225,963 244,343 18.46%
NOSH 716,565 689,452 675,470 668,518 661,419 664,599 660,386 5.57%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 85.01% 19.91% 44.23% 42.10% 13.63% 6.04% 32.04% -
ROE 9.04% 4.75% 11.74% 11.68% 4.43% 1.96% 9.78% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.27 10.54 10.08 10.26 11.37 11.03 11.30 -39.77%
EPS 3.97 1.95 4.46 4.32 1.55 0.67 3.62 6.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.41 0.38 0.37 0.35 0.34 0.37 12.20%
Adjusted Per Share Value based on latest NOSH - 668,518
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.00 5.76 5.40 5.44 5.97 5.82 5.92 -36.35%
EPS 2.26 1.06 2.39 2.29 0.81 0.35 1.90 12.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2501 0.2242 0.2036 0.1962 0.1836 0.1792 0.1938 18.47%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.74 0.51 0.80 0.82 0.55 0.50 0.54 -
P/RPS 14.04 4.84 7.93 7.99 4.84 4.53 4.78 104.69%
P/EPS 18.61 26.20 17.94 18.98 35.48 75.00 14.92 15.82%
EY 5.37 3.82 5.58 5.27 2.82 1.33 6.70 -13.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.24 2.11 2.22 1.57 1.47 1.46 9.78%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 23/11/11 23/08/11 26/05/11 25/02/11 25/11/10 27/08/10 -
Price 0.92 0.62 0.70 0.75 0.56 0.52 0.51 -
P/RPS 17.45 5.88 6.94 7.31 4.92 4.71 4.51 145.85%
P/EPS 23.13 31.85 15.70 17.36 36.13 78.00 14.09 39.03%
EY 4.32 3.14 6.37 5.76 2.77 1.28 7.10 -28.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.51 1.84 2.03 1.60 1.53 1.38 31.78%

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