[PERISAI] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -5.99%
YoY- 134.97%
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 43,297 27,637 16,309 37,698 29,923 14,012 43,856 -0.84%
PBT 3,527 1,932 1,679 761 7,585 4,461 7,982 -41.90%
Tax 5,524 2,203 281 18,790 -483 7,011 -2,616 -
NP 9,051 4,135 1,960 19,551 7,102 11,472 5,366 41.56%
-
NP to SH 7,864 3,739 2,022 11,758 12,507 8,324 4,006 56.58%
-
Tax Rate -156.62% -114.03% -16.74% -2,469.12% 6.37% -157.16% 32.77% -
Total Cost 34,246 23,502 14,349 18,147 22,821 2,540 38,490 -7.47%
-
Net Worth 148,377 70,625 68,789 66,593 66,593 62,908 58,429 85.81%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 148,377 70,625 68,789 66,593 66,593 62,908 58,429 85.81%
NOSH 211,967 207,722 208,453 208,106 208,103 208,100 207,564 1.40%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 20.90% 14.96% 12.02% 51.86% 23.73% 81.87% 12.24% -
ROE 5.30% 5.29% 2.94% 17.66% 18.78% 13.23% 6.86% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.43 13.30 7.82 18.11 14.38 6.73 21.13 -2.21%
EPS 3.71 1.80 0.97 5.65 6.01 4.00 1.93 54.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.34 0.33 0.32 0.32 0.3023 0.2815 83.24%
Adjusted Per Share Value based on latest NOSH - 208,055
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.43 2.19 1.29 2.99 2.37 1.11 3.48 -0.95%
EPS 0.62 0.30 0.16 0.93 0.99 0.66 0.32 55.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1177 0.056 0.0546 0.0528 0.0528 0.0499 0.0463 85.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.39 0.54 0.53 0.62 1.41 1.16 0.93 -
P/RPS 1.91 4.06 6.77 3.42 9.81 17.23 4.40 -42.58%
P/EPS 10.51 30.00 54.64 10.97 23.46 29.00 48.19 -63.66%
EY 9.51 3.33 1.83 9.11 4.26 3.45 2.08 174.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.59 1.61 1.94 4.41 3.84 3.30 -69.24%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 30/05/08 27/02/08 28/11/07 29/08/07 29/05/07 -
Price 0.30 0.45 0.60 0.54 1.22 1.25 0.86 -
P/RPS 1.47 3.38 7.67 2.98 8.48 18.56 4.07 -49.18%
P/EPS 8.09 25.00 61.86 9.56 20.30 31.25 44.56 -67.83%
EY 12.37 4.00 1.62 10.46 4.93 3.20 2.24 211.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.32 1.82 1.69 3.81 4.13 3.06 -72.87%

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