[PERISAI] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 68.28%
YoY- 745.61%
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 26,279 122,892 96,250 62,512 35,165 18,686 11,248 76.16%
PBT 2,740 32,555 29,790 20,830 12,610 6,338 5,173 -34.56%
Tax -104 -9,330 -8,931 -6,084 -6,595 -1,790 -1,746 -84.77%
NP 2,636 23,225 20,859 14,746 6,015 4,548 3,427 -16.06%
-
NP to SH 3,023 16,577 14,335 10,122 6,015 4,548 3,427 -8.02%
-
Tax Rate 3.80% 28.66% 29.98% 29.21% 52.30% 28.24% 33.75% -
Total Cost 23,643 99,667 75,391 47,766 29,150 14,138 7,821 109.21%
-
Net Worth 54,080 50,916 16,644 14,549 16,650 17,719 12,333 168.14%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 4,159 2,080 - - - - -
Div Payout % - 25.09% 14.51% - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 54,080 50,916 16,644 14,549 16,650 17,719 12,333 168.14%
NOSH 208,482 207,992 208,055 207,843 208,131 118,129 88,097 77.67%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.03% 18.90% 21.67% 23.59% 17.11% 24.34% 30.47% -
ROE 5.59% 32.56% 86.13% 69.57% 36.13% 25.67% 27.79% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 12.60 59.08 46.26 30.08 16.90 15.82 12.77 -0.89%
EPS 1.45 7.97 6.89 4.87 2.89 3.85 3.89 -48.23%
DPS 0.00 2.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2594 0.2448 0.08 0.07 0.08 0.15 0.14 50.91%
Adjusted Per Share Value based on latest NOSH - 208,477
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.08 9.75 7.63 4.96 2.79 1.48 0.89 76.20%
EPS 0.24 1.31 1.14 0.80 0.48 0.36 0.27 -7.55%
DPS 0.00 0.33 0.17 0.00 0.00 0.00 0.00 -
NAPS 0.0429 0.0404 0.0132 0.0115 0.0132 0.0141 0.0098 167.84%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.22 1.21 1.30 1.31 1.23 1.30 0.89 -
P/RPS 9.68 2.05 2.81 4.36 7.28 8.22 6.97 24.50%
P/EPS 84.14 15.18 18.87 26.90 42.56 33.77 22.88 138.43%
EY 1.19 6.59 5.30 3.72 2.35 2.96 4.37 -58.02%
DY 0.00 1.65 0.77 0.00 0.00 0.00 0.00 -
P/NAPS 4.70 4.94 16.25 18.71 15.38 8.67 6.36 -18.27%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 12/06/06 01/03/06 24/11/05 26/08/05 18/05/05 25/02/05 26/11/04 -
Price 1.12 1.29 1.25 1.26 1.22 1.22 1.30 -
P/RPS 8.89 2.18 2.70 4.19 7.22 7.71 10.18 -8.64%
P/EPS 77.24 16.19 18.14 25.87 42.21 31.69 33.42 74.89%
EY 1.29 6.18 5.51 3.87 2.37 3.16 2.99 -42.93%
DY 0.00 1.55 0.80 0.00 0.00 0.00 0.00 -
P/NAPS 4.32 5.27 15.63 18.00 15.25 8.13 9.29 -40.00%

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 & 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