[PERISAI] QoQ Quarter Result on 30-Jun-2010 [#2]

Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -6.8%
YoY- -66.33%
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 17,148 20,216 17,696 18,299 19,002 13,468 20,749 -11.94%
PBT 7,240 6,398 -8,530 5,785 6,228 -6,941 7,877 -5.47%
Tax -20 531 -100 -19 -41 -1,923 493 -
NP 7,220 6,929 -8,630 5,766 6,187 -8,864 8,370 -9.39%
-
NP to SH 7,220 6,929 -8,630 5,766 6,187 -8,445 8,272 -8.67%
-
Tax Rate 0.28% -8.30% - 0.33% 0.66% - -6.26% -
Total Cost 9,928 13,287 26,326 12,533 12,815 22,332 12,379 -13.69%
-
Net Worth 247,351 230,966 225,707 245,220 239,496 237,515 251,468 -1.09%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 247,351 230,966 225,707 245,220 239,496 237,515 251,468 -1.09%
NOSH 668,518 659,904 663,846 662,758 665,268 659,765 661,760 0.68%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 42.10% 34.27% -48.77% 31.51% 32.56% -65.82% 40.34% -
ROE 2.92% 3.00% -3.82% 2.35% 2.58% -3.56% 3.29% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.57 3.06 2.67 2.76 2.86 2.04 3.14 -12.51%
EPS 1.08 1.05 -1.30 0.87 0.93 -1.28 1.25 -9.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.35 0.34 0.37 0.36 0.36 0.38 -1.76%
Adjusted Per Share Value based on latest NOSH - 662,758
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.36 1.60 1.40 1.45 1.51 1.07 1.65 -12.10%
EPS 0.57 0.55 -0.68 0.46 0.49 -0.67 0.66 -9.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1962 0.1832 0.179 0.1945 0.1899 0.1884 0.1994 -1.07%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.82 0.55 0.50 0.54 0.46 0.54 0.58 -
P/RPS 31.97 17.95 18.76 19.56 16.10 26.45 18.50 44.05%
P/EPS 75.93 52.38 -38.46 62.07 49.46 -42.19 46.40 38.90%
EY 1.32 1.91 -2.60 1.61 2.02 -2.37 2.16 -28.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.57 1.47 1.46 1.28 1.50 1.53 28.19%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 25/11/10 27/08/10 27/05/10 25/02/10 25/11/09 -
Price 0.75 0.56 0.52 0.51 0.52 0.47 0.57 -
P/RPS 29.24 18.28 19.51 18.47 18.21 23.02 18.18 37.31%
P/EPS 69.44 53.33 -40.00 58.62 55.91 -36.72 45.60 32.39%
EY 1.44 1.88 -2.50 1.71 1.79 -2.72 2.19 -24.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.60 1.53 1.38 1.44 1.31 1.50 22.37%

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