[PERISAI] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -17553.77%
YoY- 30.74%
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 64,820 32,348 127,180 96,949 67,588 39,891 275,587 -61.79%
PBT -48,411 -22,233 -469,530 -251,485 -5,376 -44,387 -605,985 -81.36%
Tax -361 -178 -536 -428 -261 -161 -968 -48.09%
NP -48,772 -22,411 -470,066 -251,913 -5,637 -44,548 -606,953 -81.29%
-
NP to SH -44,667 -19,881 -456,436 -245,917 -1,393 -42,169 -560,431 -81.39%
-
Tax Rate - - - - - - - -
Total Cost 113,592 54,759 597,246 348,862 73,225 84,439 882,540 -74.41%
-
Net Worth -415,955 -390,746 -352,932 -176,466 75,628 88,233 126,061 -
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth -415,955 -390,746 -352,932 -176,466 75,628 88,233 126,061 -
NOSH 1,260,872 1,260,872 1,260,872 1,260,872 1,260,872 1,260,872 1,260,872 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -75.24% -69.28% -369.61% -259.84% -8.34% -111.67% -220.24% -
ROE 0.00% 0.00% 0.00% 0.00% -1.84% -47.79% -444.57% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.14 2.57 10.09 7.69 5.36 3.16 21.86 -61.80%
EPS -3.54 -1.58 -36.21 -19.51 -0.11 -0.03 -45.14 -81.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.33 -0.31 -0.28 -0.14 0.06 0.07 0.10 -
Adjusted Per Share Value based on latest NOSH - 1,260,872
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.14 2.57 10.09 7.69 5.36 3.16 21.86 -61.80%
EPS -3.54 -1.58 -36.20 -19.50 -0.11 -3.34 -44.45 -81.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3299 -0.3099 -0.2799 -0.14 0.06 0.07 0.10 -
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.015 0.035 0.04 0.045 0.03 0.05 0.055 -
P/RPS 0.29 1.36 0.40 0.59 0.56 1.58 0.25 10.37%
P/EPS -0.42 -2.22 -0.11 -0.23 -27.15 -1.49 -0.12 129.99%
EY -236.24 -45.06 -905.29 -433.55 -3.68 -66.91 -808.31 -55.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.50 0.71 0.55 -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 28/08/18 25/05/18 27/02/18 29/11/17 29/08/17 -
Price 0.005 0.025 0.035 0.045 0.05 0.035 0.045 -
P/RPS 0.10 0.97 0.35 0.59 0.93 1.11 0.21 -38.93%
P/EPS -0.14 -1.59 -0.10 -0.23 -45.24 -1.05 -0.10 25.06%
EY -708.73 -63.09 -1,034.61 -433.55 -2.21 -95.59 -987.93 -19.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.83 0.50 0.45 -

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