[PERISAI] QoQ Quarter Result on 31-Mar-2008 [#1]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 369.96%
YoY- -49.53%
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 28,908 15,660 11,385 16,309 9,130 15,911 7,725 140.07%
PBT 8,804 1,595 176 1,679 -6,832 3,124 2,346 140.52%
Tax -2,097 3,321 1,999 281 9,456 -403 3,404 -
NP 6,707 4,916 2,175 1,960 2,624 2,721 5,750 10.75%
-
NP to SH 7,398 4,125 1,717 2,022 -749 4,183 4,318 42.94%
-
Tax Rate 23.82% -208.21% -1,135.80% -16.74% - 12.90% -145.10% -
Total Cost 22,201 10,744 9,210 14,349 6,506 13,190 1,975 398.14%
-
Net Worth 212,213 154,411 70,334 68,109 66,577 66,595 62,756 124.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 212,213 154,411 70,334 68,109 66,577 66,595 62,756 124.46%
NOSH 294,741 220,588 206,867 206,391 208,055 208,109 207,596 26.18%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 23.20% 31.39% 19.10% 12.02% 28.74% 17.10% 74.43% -
ROE 3.49% 2.67% 2.44% 2.97% -1.13% 6.28% 6.88% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.81 7.10 5.50 7.90 4.39 7.65 3.72 90.31%
EPS 2.51 1.87 0.83 0.97 -0.36 2.01 2.07 13.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.34 0.33 0.32 0.32 0.3023 77.87%
Adjusted Per Share Value based on latest NOSH - 206,391
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2.29 1.24 0.90 1.29 0.72 1.26 0.61 140.58%
EPS 0.59 0.33 0.14 0.16 -0.06 0.33 0.34 44.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1683 0.1225 0.0558 0.054 0.0528 0.0528 0.0498 124.37%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.30 0.39 0.54 0.53 0.62 1.41 1.16 -
P/RPS 3.06 5.49 9.81 6.71 14.13 18.44 31.17 -78.56%
P/EPS 11.95 20.86 65.06 54.10 -172.22 70.15 55.77 -64.02%
EY 8.37 4.79 1.54 1.85 -0.58 1.43 1.79 178.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.56 1.59 1.61 1.94 4.41 3.84 -76.97%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 28/08/08 30/05/08 27/02/08 28/11/07 29/08/07 -
Price 0.24 0.30 0.45 0.60 0.54 1.22 1.25 -
P/RPS 2.45 4.23 8.18 7.59 12.31 15.96 33.59 -82.40%
P/EPS 9.56 16.04 54.22 61.24 -150.00 60.70 60.10 -70.47%
EY 10.46 6.23 1.84 1.63 -0.67 1.65 1.66 239.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 1.32 1.82 1.69 3.81 4.13 -81.30%

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