[PERISAI] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -81.24%
YoY- -61.4%
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 75,213 54,997 37,301 19,002 101,181 87,713 66,964 8.02%
PBT 9,881 3,483 12,013 6,228 36,458 43,399 35,522 -57.28%
Tax 371 -160 -60 -41 -5,219 -3,296 -3,789 -
NP 10,252 3,323 11,953 6,187 31,239 40,103 31,733 -52.81%
-
NP to SH 10,252 3,323 11,953 6,187 32,980 41,425 33,153 -54.17%
-
Tax Rate -3.75% 4.59% 0.50% 0.66% 14.32% 7.59% 10.67% -
Total Cost 64,961 51,674 25,348 12,815 69,942 47,610 35,231 50.19%
-
Net Worth 231,496 225,964 244,343 239,496 185,802 177,468 135,993 42.42%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 231,496 225,964 244,343 239,496 185,802 177,468 135,993 42.42%
NOSH 661,419 664,600 660,386 665,268 516,118 467,023 367,549 47.78%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.63% 6.04% 32.04% 32.56% 30.87% 45.72% 47.39% -
ROE 4.43% 1.47% 4.89% 2.58% 17.75% 23.34% 24.38% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.37 8.28 5.65 2.86 19.60 18.78 18.22 -26.91%
EPS 1.55 0.50 1.81 0.93 6.39 8.87 9.02 -68.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.34 0.37 0.36 0.36 0.38 0.37 -3.62%
Adjusted Per Share Value based on latest NOSH - 665,268
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.97 4.36 2.96 1.51 8.02 6.96 5.31 8.10%
EPS 0.81 0.26 0.95 0.49 2.62 3.29 2.63 -54.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1836 0.1792 0.1938 0.1899 0.1474 0.1408 0.1079 42.39%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.55 0.50 0.54 0.46 0.54 0.58 0.62 -
P/RPS 4.84 6.04 9.56 16.10 2.75 3.09 3.40 26.46%
P/EPS 35.48 100.00 29.83 49.46 8.45 6.54 6.87 197.88%
EY 2.82 1.00 3.35 2.02 11.83 15.29 14.55 -66.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.47 1.46 1.28 1.50 1.53 1.68 -4.40%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 27/08/10 27/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.56 0.52 0.51 0.52 0.47 0.57 0.61 -
P/RPS 4.92 6.28 9.03 18.21 2.40 3.03 3.35 29.11%
P/EPS 36.13 104.00 28.18 55.91 7.36 6.43 6.76 204.75%
EY 2.77 0.96 3.55 1.79 13.60 15.56 14.79 -67.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.53 1.38 1.44 1.31 1.50 1.65 -2.02%

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