[PERISAI] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -65.33%
YoY- -89.65%
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 43,856 116,905 79,887 46,337 26,279 122,892 96,250 -40.81%
PBT 7,982 5,459 6,912 -1,894 2,740 32,555 29,790 -58.47%
Tax -2,616 -1,284 -1,537 832 -104 -9,330 -8,931 -55.92%
NP 5,366 4,175 5,375 -1,062 2,636 23,225 20,859 -59.58%
-
NP to SH 4,006 5,004 5,405 1,048 3,023 16,577 14,335 -57.28%
-
Tax Rate 32.77% 23.52% 22.24% - 3.80% 28.66% 29.98% -
Total Cost 38,490 112,730 74,512 47,399 23,643 99,667 75,391 -36.14%
-
Net Worth 58,429 54,564 54,798 50,869 54,080 50,916 16,644 131.16%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - 4,159 2,080 -
Div Payout % - - - - - 25.09% 14.51% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 58,429 54,564 54,798 50,869 54,080 50,916 16,644 131.16%
NOSH 207,564 208,499 207,884 209,600 208,482 207,992 208,055 -0.15%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.24% 3.57% 6.73% -2.29% 10.03% 18.90% 21.67% -
ROE 6.86% 9.17% 9.86% 2.06% 5.59% 32.56% 86.13% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 21.13 56.07 38.43 22.11 12.60 59.08 46.26 -40.71%
EPS 1.93 2.40 2.60 0.50 1.45 7.97 6.89 -57.22%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.00 -
NAPS 0.2815 0.2617 0.2636 0.2427 0.2594 0.2448 0.08 131.52%
Adjusted Per Share Value based on latest NOSH - 207,894
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.48 9.27 6.34 3.67 2.08 9.75 7.63 -40.77%
EPS 0.32 0.40 0.43 0.08 0.24 1.31 1.14 -57.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.33 0.17 -
NAPS 0.0463 0.0433 0.0435 0.0403 0.0429 0.0404 0.0132 131.03%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.93 1.05 1.08 1.13 1.22 1.21 1.30 -
P/RPS 4.40 1.87 2.81 5.11 9.68 2.05 2.81 34.88%
P/EPS 48.19 43.75 41.54 226.00 84.14 15.18 18.87 86.94%
EY 2.08 2.29 2.41 0.44 1.19 6.59 5.30 -46.42%
DY 0.00 0.00 0.00 0.00 0.00 1.65 0.77 -
P/NAPS 3.30 4.01 4.10 4.66 4.70 4.94 16.25 -65.48%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 29/11/06 30/08/06 12/06/06 01/03/06 24/11/05 -
Price 0.86 0.94 1.09 1.04 1.12 1.29 1.25 -
P/RPS 4.07 1.68 2.84 4.70 8.89 2.18 2.70 31.50%
P/EPS 44.56 39.17 41.92 208.00 77.24 16.19 18.14 82.15%
EY 2.24 2.55 2.39 0.48 1.29 6.18 5.51 -45.15%
DY 0.00 0.00 0.00 0.00 0.00 1.55 0.80 -
P/NAPS 3.06 3.59 4.14 4.29 4.32 5.27 15.63 -66.31%

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