[PERISAI] QoQ Quarter Result on 30-Jun-2005 [#2]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -31.72%
YoY- 243.11%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 26,279 26,642 33,738 27,347 35,165 7,438 7,632 128.19%
PBT 2,740 2,765 8,960 8,220 12,610 1,165 3,193 -9.70%
Tax -104 -399 -2,847 -2,492 -6,595 -44 -963 -77.35%
NP 2,636 2,366 6,113 5,728 6,015 1,121 2,230 11.80%
-
NP to SH 3,023 2,242 4,213 4,107 6,015 1,121 2,230 22.50%
-
Tax Rate 3.80% 14.43% 31.77% 30.32% 52.30% 3.78% 30.16% -
Total Cost 23,643 24,276 27,625 21,619 29,150 6,317 5,402 167.80%
-
Net Worth 54,080 72,657 16,602 14,593 16,650 31,138 29,177 50.94%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 2,075 2,075 - - - - -
Div Payout % - 92.59% 49.26% - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 54,080 72,657 16,602 14,593 16,650 31,138 29,177 50.94%
NOSH 208,482 207,592 207,536 208,477 208,131 207,592 208,411 0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.03% 8.88% 18.12% 20.95% 17.11% 15.07% 29.22% -
ROE 5.59% 3.09% 25.38% 28.14% 36.13% 3.60% 7.64% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 12.60 12.83 16.26 13.12 16.90 3.58 3.66 128.16%
EPS 1.45 1.08 2.03 1.97 2.89 0.54 1.07 22.48%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2594 0.35 0.08 0.07 0.08 0.15 0.14 50.91%
Adjusted Per Share Value based on latest NOSH - 208,477
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.08 2.11 2.68 2.17 2.79 0.59 0.61 126.71%
EPS 0.24 0.18 0.33 0.33 0.48 0.09 0.18 21.16%
DPS 0.00 0.16 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.0429 0.0576 0.0132 0.0116 0.0132 0.0247 0.0231 51.14%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.22 1.21 1.30 1.31 1.23 1.30 0.89 -
P/RPS 9.68 9.43 8.00 9.99 7.28 36.28 24.30 -45.89%
P/EPS 84.14 112.04 64.04 66.50 42.56 240.74 83.18 0.76%
EY 1.19 0.89 1.56 1.50 2.35 0.42 1.20 -0.55%
DY 0.00 0.83 0.77 0.00 0.00 0.00 0.00 -
P/NAPS 4.70 3.46 16.25 18.71 15.38 8.67 6.36 -18.27%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 12/06/06 01/03/06 24/11/05 26/08/05 18/05/05 25/02/05 26/11/04 -
Price 1.12 1.29 1.25 1.26 1.22 1.22 1.30 -
P/RPS 8.89 10.05 7.69 9.61 7.22 34.05 35.50 -60.30%
P/EPS 77.24 119.44 61.58 63.96 42.21 225.93 121.50 -26.08%
EY 1.29 0.84 1.62 1.56 2.37 0.44 0.82 35.30%
DY 0.00 0.78 0.80 0.00 0.00 0.00 0.00 -
P/NAPS 4.32 3.69 15.63 18.00 15.25 8.13 9.29 -40.00%

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