[PERISAI] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 111.46%
YoY- 8853.92%
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 107,969 54,888 214,784 159,531 110,389 56,730 122,133 -7.89%
PBT 10,171 7,288 -688,152 58,330 35,511 18,889 27,865 -48.95%
Tax -7,415 -6,613 -834 -27,560 -18,810 -7,936 -607 431.22%
NP 2,756 675 -688,986 30,770 16,701 10,953 27,258 -78.32%
-
NP to SH -6,728 -4,045 -706,319 18,266 8,638 7,032 13,726 -
-
Tax Rate 72.90% 90.74% - 47.25% 52.97% 42.01% 2.18% -
Total Cost 105,213 54,213 903,770 128,761 93,688 45,777 94,875 7.14%
-
Net Worth 636,101 612,878 668,139 1,504,258 1,283,702 70,320,001 1,139,956 -32.24%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 636,101 612,878 668,139 1,504,258 1,283,702 70,320,001 1,139,956 -32.24%
NOSH 1,223,272 1,225,757 1,193,106 1,193,856 1,199,722 70,320,001 1,163,220 3.41%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.55% 1.23% -320.78% 19.29% 15.13% 19.31% 22.32% -
ROE -1.06% -0.66% -105.71% 1.21% 0.67% 0.01% 1.20% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.83 4.48 18.00 13.36 9.20 0.08 10.50 -10.91%
EPS -0.55 -0.33 -59.20 1.53 0.72 0.59 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.50 0.56 1.26 1.07 1.00 0.98 -34.48%
Adjusted Per Share Value based on latest NOSH - 1,188,641
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.56 4.35 17.03 12.65 8.75 4.50 9.69 -7.94%
EPS -0.53 -0.32 -56.02 1.45 0.69 0.56 1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5045 0.4861 0.5299 1.193 1.0181 55.7709 0.9041 -32.24%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.235 0.25 0.28 0.325 0.45 0.545 0.455 -
P/RPS 0.00 0.00 1.56 2.43 4.89 675.56 4.33 -
P/EPS 0.00 0.00 -0.47 21.24 62.50 5,450.00 38.56 -
EY 0.00 0.00 -211.43 4.71 1.60 0.02 2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.50 0.26 0.42 0.55 0.46 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 19/05/16 25/02/16 23/11/15 12/08/15 13/05/15 25/02/15 -
Price 0.20 0.255 0.275 0.305 0.325 0.545 0.625 -
P/RPS 0.00 0.00 1.53 2.28 3.53 675.56 5.95 -
P/EPS 0.00 0.00 -0.46 19.93 45.14 5,450.00 52.97 -
EY 0.00 0.00 -215.27 5.02 2.22 0.02 1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.49 0.24 0.30 0.55 0.64 -

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