[PERISAI] QoQ Quarter Result on 31-Dec-2004 [#4]

Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -49.73%
YoY--%
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 33,738 27,347 35,165 7,438 7,632 3,616 0 -
PBT 8,960 8,220 12,610 1,165 3,193 1,980 0 -
Tax -2,847 -2,492 -6,595 -44 -963 -783 0 -
NP 6,113 5,728 6,015 1,121 2,230 1,197 0 -
-
NP to SH 4,213 4,107 6,015 1,121 2,230 1,197 0 -
-
Tax Rate 31.77% 30.32% 52.30% 3.78% 30.16% 39.55% - -
Total Cost 27,625 21,619 29,150 6,317 5,402 2,419 0 -
-
Net Worth 16,602 14,593 16,650 31,138 29,177 3,843 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,075 - - - - - - -
Div Payout % 49.26% - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 16,602 14,593 16,650 31,138 29,177 3,843 0 -
NOSH 207,536 208,477 208,131 207,592 208,411 27,454 0 -
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 18.12% 20.95% 17.11% 15.07% 29.22% 33.10% 0.00% -
ROE 25.38% 28.14% 36.13% 3.60% 7.64% 31.14% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 16.26 13.12 16.90 3.58 3.66 13.17 0.00 -
EPS 2.03 1.97 2.89 0.54 1.07 4.36 0.00 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.08 0.15 0.14 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 207,592
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.68 2.17 2.79 0.59 0.61 0.29 0.00 -
EPS 0.33 0.33 0.48 0.09 0.18 0.09 0.00 -
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0132 0.0116 0.0132 0.0247 0.0231 0.003 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - - -
Price 1.30 1.31 1.23 1.30 0.89 0.00 0.00 -
P/RPS 8.00 9.99 7.28 36.28 24.30 0.00 0.00 -
P/EPS 64.04 66.50 42.56 240.74 83.18 0.00 0.00 -
EY 1.56 1.50 2.35 0.42 1.20 0.00 0.00 -
DY 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.25 18.71 15.38 8.67 6.36 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 26/08/05 18/05/05 25/02/05 26/11/04 30/08/04 - -
Price 1.25 1.26 1.22 1.22 1.30 0.69 0.00 -
P/RPS 7.69 9.61 7.22 34.05 35.50 5.24 0.00 -
P/EPS 61.58 63.96 42.21 225.93 121.50 15.83 0.00 -
EY 1.62 1.56 2.37 0.44 0.82 6.32 0.00 -
DY 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.63 18.00 15.25 8.13 9.29 4.93 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