[PERISAI] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -29.57%
YoY- 16.7%
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 37,771 54,508 34,055 17,148 75,213 54,997 37,301 0.83%
PBT 10,688 11,902 15,411 7,240 9,881 3,483 12,013 -7.47%
Tax 21,423 -1,048 -348 -20 371 -160 -60 -
NP 32,111 10,854 15,063 7,220 10,252 3,323 11,953 92.90%
-
NP to SH 28,497 10,066 15,063 7,220 10,252 3,323 11,953 78.18%
-
Tax Rate -200.44% 8.81% 2.26% 0.28% -3.75% 4.59% 0.50% -
Total Cost 5,660 43,654 18,992 9,928 64,961 51,674 25,348 -63.09%
-
Net Worth 315,288 282,675 256,678 247,351 231,496 225,964 244,343 18.46%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 315,288 282,675 256,678 247,351 231,496 225,964 244,343 18.46%
NOSH 716,565 689,452 675,470 668,518 661,419 664,600 660,386 5.57%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 85.01% 19.91% 44.23% 42.10% 13.63% 6.04% 32.04% -
ROE 9.04% 3.56% 5.87% 2.92% 4.43% 1.47% 4.89% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.27 7.91 5.04 2.57 11.37 8.28 5.65 -4.52%
EPS 3.97 1.46 2.23 1.08 1.55 0.50 1.81 68.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.41 0.38 0.37 0.35 0.34 0.37 12.20%
Adjusted Per Share Value based on latest NOSH - 668,518
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.00 4.32 2.70 1.36 5.97 4.36 2.96 0.89%
EPS 2.26 0.80 1.19 0.57 0.81 0.26 0.95 77.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2501 0.2242 0.2036 0.1962 0.1836 0.1792 0.1938 18.47%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.74 0.51 0.80 0.82 0.55 0.50 0.54 -
P/RPS 14.04 6.45 15.87 31.97 4.84 6.04 9.56 29.11%
P/EPS 18.61 34.93 35.87 75.93 35.48 100.00 29.83 -26.92%
EY 5.37 2.86 2.79 1.32 2.82 1.00 3.35 36.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.24 2.11 2.22 1.57 1.47 1.46 9.78%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 23/11/11 23/08/11 26/05/11 25/02/11 25/11/10 27/08/10 -
Price 0.92 0.62 0.70 0.75 0.56 0.52 0.51 -
P/RPS 17.45 7.84 13.88 29.24 4.92 6.28 9.03 54.95%
P/EPS 23.13 42.47 31.39 69.44 36.13 104.00 28.18 -12.30%
EY 4.32 2.35 3.19 1.44 2.77 0.96 3.55 13.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.51 1.84 2.03 1.60 1.53 1.38 31.78%

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