[PERISAI] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -33.17%
YoY- 202.92%
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 63,968 31,534 37,771 54,508 34,055 17,148 75,213 -10.24%
PBT 49,568 16,132 10,688 11,902 15,411 7,240 9,881 193.33%
Tax 18,918 9,637 21,423 -1,048 -348 -20 371 1278.39%
NP 68,486 25,769 32,111 10,854 15,063 7,220 10,252 255.11%
-
NP to SH 61,867 23,314 28,497 10,066 15,063 7,220 10,252 231.82%
-
Tax Rate -38.17% -59.74% -200.44% 8.81% 2.26% 0.28% -3.75% -
Total Cost -4,518 5,765 5,660 43,654 18,992 9,928 64,961 -
-
Net Worth 0 395,580 315,288 282,675 256,678 247,351 231,496 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 0 395,580 315,288 282,675 256,678 247,351 231,496 -
NOSH 845,978 841,660 716,565 689,452 675,470 668,518 661,419 17.84%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 107.06% 81.72% 85.01% 19.91% 44.23% 42.10% 13.63% -
ROE 0.00% 5.89% 9.04% 3.56% 5.87% 2.92% 4.43% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.56 3.75 5.27 7.91 5.04 2.57 11.37 -23.83%
EPS 7.31 2.77 3.97 1.46 2.23 1.08 1.55 181.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.47 0.44 0.41 0.38 0.37 0.35 -
Adjusted Per Share Value based on latest NOSH - 713,857
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.07 2.50 3.00 4.32 2.70 1.36 5.97 -10.33%
EPS 4.91 1.85 2.26 0.80 1.19 0.57 0.81 232.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3137 0.2501 0.2242 0.2036 0.1962 0.1836 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.87 0.82 0.74 0.51 0.80 0.82 0.55 -
P/RPS 11.51 21.89 14.04 6.45 15.87 31.97 4.84 78.25%
P/EPS 11.90 29.60 18.61 34.93 35.87 75.93 35.48 -51.75%
EY 8.41 3.38 5.37 2.86 2.79 1.32 2.82 107.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.74 1.68 1.24 2.11 2.22 1.57 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 23/05/12 22/02/12 23/11/11 23/08/11 26/05/11 25/02/11 -
Price 0.94 0.88 0.92 0.62 0.70 0.75 0.56 -
P/RPS 12.43 23.49 17.45 7.84 13.88 29.24 4.92 85.60%
P/EPS 12.85 31.77 23.13 42.47 31.39 69.44 36.13 -49.83%
EY 7.78 3.15 4.32 2.35 3.19 1.44 2.77 99.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.87 2.09 1.51 1.84 2.03 1.60 -

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