[PERISAI] QoQ Quarter Result on 31-Mar-2006 [#1]

Announcement Date
12-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 34.83%
YoY- -49.74%
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 37,018 33,550 20,058 26,279 26,642 33,738 27,347 22.30%
PBT -1,453 8,806 -4,634 2,740 2,765 8,960 8,220 -
Tax 253 -2,369 936 -104 -399 -2,847 -2,492 -
NP -1,200 6,437 -3,698 2,636 2,366 6,113 5,728 -
-
NP to SH -401 4,357 -1,975 3,023 2,242 4,213 4,107 -
-
Tax Rate - 26.90% - 3.80% 14.43% 31.77% 30.32% -
Total Cost 38,218 27,113 23,756 23,643 24,276 27,625 21,619 46.05%
-
Net Worth 55,232 54,952 50,456 54,080 72,657 16,602 14,593 142.27%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 2,075 2,075 - -
Div Payout % - - - - 92.59% 49.26% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 55,232 54,952 50,456 54,080 72,657 16,602 14,593 142.27%
NOSH 211,052 208,468 207,894 208,482 207,592 207,536 208,477 0.81%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -3.24% 19.19% -18.44% 10.03% 8.88% 18.12% 20.95% -
ROE -0.73% 7.93% -3.91% 5.59% 3.09% 25.38% 28.14% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.54 16.09 9.65 12.60 12.83 16.26 13.12 21.29%
EPS -0.19 2.09 -0.95 1.45 1.08 2.03 1.97 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.2617 0.2636 0.2427 0.2594 0.35 0.08 0.07 140.30%
Adjusted Per Share Value based on latest NOSH - 208,482
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.94 2.66 1.59 2.08 2.11 2.68 2.17 22.37%
EPS -0.03 0.35 -0.16 0.24 0.18 0.33 0.33 -
DPS 0.00 0.00 0.00 0.00 0.16 0.16 0.00 -
NAPS 0.0438 0.0436 0.04 0.0429 0.0576 0.0132 0.0116 141.89%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.05 1.08 1.13 1.22 1.21 1.30 1.31 -
P/RPS 5.99 6.71 11.71 9.68 9.43 8.00 9.99 -28.82%
P/EPS -552.63 51.67 -118.95 84.14 112.04 64.04 66.50 -
EY -0.18 1.94 -0.84 1.19 0.89 1.56 1.50 -
DY 0.00 0.00 0.00 0.00 0.83 0.77 0.00 -
P/NAPS 4.01 4.10 4.66 4.70 3.46 16.25 18.71 -64.08%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 30/08/06 12/06/06 01/03/06 24/11/05 26/08/05 -
Price 0.94 1.09 1.04 1.12 1.29 1.25 1.26 -
P/RPS 5.36 6.77 10.78 8.89 10.05 7.69 9.61 -32.16%
P/EPS -494.74 52.15 -109.47 77.24 119.44 61.58 63.96 -
EY -0.20 1.92 -0.91 1.29 0.84 1.62 1.56 -
DY 0.00 0.00 0.00 0.00 0.78 0.80 0.00 -
P/NAPS 3.59 4.14 4.29 4.32 3.69 15.63 18.00 -65.76%

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