[PERISAI] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Announcement Date
13-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 32.15%
YoY- -104.25%
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 56,730 122,133 66,366 21,646 10,870 111,663 97,818 -30.47%
PBT 18,889 27,865 10,704 4,211 53 38,025 38,832 -38.17%
Tax -7,936 -607 -567 134 134 44,392 39,984 -
NP 10,953 27,258 10,137 4,345 187 82,417 78,816 -73.20%
-
NP to SH 7,032 13,726 204 -2,028 -2,989 71,759 71,182 -78.66%
-
Tax Rate 42.01% 2.18% 5.30% -3.18% -252.83% -116.74% -102.97% -
Total Cost 45,777 94,875 56,229 17,301 10,683 29,246 19,002 79.80%
-
Net Worth 70,320,001 1,139,956 928,200 991,466 886,024 817,009 779,295 1917.32%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 70,320,001 1,139,956 928,200 991,466 886,024 817,009 779,295 1917.32%
NOSH 70,320,001 1,163,220 1,020,000 1,126,666 1,067,499 984,348 950,360 1667.12%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 19.31% 22.32% 15.27% 20.07% 1.72% 73.81% 80.57% -
ROE 0.01% 1.20% 0.02% -0.20% -0.34% 8.78% 9.13% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.08 10.50 6.51 1.92 1.02 11.34 10.29 -96.08%
EPS 0.59 1.18 0.02 -0.18 -0.28 7.29 7.49 -81.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 0.91 0.88 0.83 0.83 0.82 14.15%
Adjusted Per Share Value based on latest NOSH - 1,201,250
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.50 9.69 5.26 1.72 0.86 8.86 7.76 -30.48%
EPS 0.56 1.09 0.02 -0.16 -0.24 5.69 5.65 -78.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 55.7709 0.9041 0.7362 0.7863 0.7027 0.648 0.6181 1917.23%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.545 0.455 1.27 1.57 1.54 1.59 1.28 -
P/RPS 675.56 4.33 19.52 81.72 151.24 14.02 12.44 1337.53%
P/EPS 5,450.00 38.56 6,350.00 -872.22 -550.00 21.81 17.09 4584.12%
EY 0.02 2.59 0.02 -0.11 -0.18 4.58 5.85 -97.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.46 1.40 1.78 1.86 1.92 1.56 -50.12%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 13/05/15 25/02/15 05/11/14 13/08/14 15/05/14 26/02/14 13/11/13 -
Price 0.545 0.625 1.00 1.37 1.60 1.62 1.42 -
P/RPS 675.56 5.95 15.37 71.31 157.13 14.28 13.80 1241.38%
P/EPS 5,450.00 52.97 5,000.00 -761.11 -571.43 22.22 18.96 4270.55%
EY 0.02 1.89 0.02 -0.13 -0.18 4.50 5.27 -97.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 1.10 1.56 1.93 1.95 1.73 -53.45%

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