[PERISAI] QoQ Cumulative Quarter Result on 31-Mar-2017

Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017
Profit Trend
QoQ- -25.44%
YoY- -8678.17%
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 67,588 39,891 275,587 231,280 77,182 38,914 107,969 -26.75%
PBT -5,376 -44,387 -605,985 -342,404 -285,343 -300,613 10,171 -
Tax -261 -161 -968 -787 -203 -120 -7,415 -89.19%
NP -5,637 -44,548 -606,953 -343,191 -285,546 -300,733 2,756 -
-
NP to SH -1,393 -42,169 -560,431 -355,077 -283,054 -293,303 -6,728 -64.90%
-
Tax Rate - - - - - - 72.90% -
Total Cost 73,225 84,439 882,540 574,471 362,728 339,647 105,213 -21.41%
-
Net Worth 75,628 88,233 126,061 352,945 428,560 354,559 636,101 -75.72%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 75,628 88,233 126,061 352,945 428,560 354,559 636,101 -75.72%
NOSH 1,260,872 1,260,872 1,260,872 1,260,872 1,260,872 1,222,620 1,223,272 2.03%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -8.34% -111.67% -220.24% -148.39% -369.96% -772.81% 2.55% -
ROE -1.84% -47.79% -444.57% -100.60% -66.05% -82.72% -1.06% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.36 3.16 21.86 18.35 6.12 3.18 8.83 -28.24%
EPS -0.11 -0.03 -45.14 -28.69 -22.71 -0.24 -0.55 -65.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.10 0.28 0.34 0.29 0.52 -76.20%
Adjusted Per Share Value based on latest NOSH - 1,260,872
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.36 3.16 21.86 18.34 6.12 3.09 8.56 -26.74%
EPS -0.11 -3.34 -44.45 -28.16 -22.45 -23.26 -0.53 -64.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.10 0.2799 0.3399 0.2812 0.5045 -75.72%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.03 0.05 0.055 0.065 0.085 0.125 0.235 -
P/RPS 0.56 1.58 0.25 0.35 1.39 3.93 0.00 -
P/EPS -27.15 -1.49 -0.12 -0.23 -0.38 -0.52 0.00 -
EY -3.68 -66.91 -808.31 -433.37 -264.19 -191.92 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.71 0.55 0.23 0.25 0.43 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 29/08/17 22/05/17 24/02/17 29/11/16 24/08/16 -
Price 0.05 0.035 0.045 0.065 0.07 0.045 0.20 -
P/RPS 0.93 1.11 0.21 0.35 1.14 1.41 0.00 -
P/EPS -45.24 -1.05 -0.10 -0.23 -0.31 -0.19 0.00 -
EY -2.21 -95.59 -987.93 -433.37 -320.80 -533.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.50 0.45 0.23 0.21 0.16 0.00 -

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