[PERISAI] QoQ TTM Result on 30-Sep-2014 [#3]

Announcement Date
05-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -96.33%
YoY- -99.0%
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 210,876 167,993 122,133 80,211 69,627 90,834 111,663 52.96%
PBT 59,165 46,701 27,865 9,923 17,348 26,375 38,051 34.32%
Tax -19,551 -8,677 -607 3,841 16,694 30,650 44,392 -
NP 39,614 38,024 27,258 13,764 34,042 57,025 82,443 -38.73%
-
NP to SH 24,392 23,747 13,726 807 22,014 45,114 71,785 -51.40%
-
Tax Rate 33.04% 18.58% 2.18% -38.71% -96.23% -116.21% -116.66% -
Total Cost 171,262 129,969 94,875 66,447 35,585 33,809 29,220 226.13%
-
Net Worth 1,321,861 70,320,001 1,172,704 1,069,010 1,057,100 886,024 957,819 24.02%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,321,861 70,320,001 1,172,704 1,069,010 1,057,100 886,024 957,819 24.02%
NOSH 1,235,384 70,320,001 1,196,637 1,174,736 1,201,250 1,067,499 1,153,999 4.66%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 18.79% 22.63% 22.32% 17.16% 48.89% 62.78% 73.83% -
ROE 1.85% 0.03% 1.17% 0.08% 2.08% 5.09% 7.49% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.07 0.24 10.21 6.83 5.80 8.51 9.68 46.11%
EPS 1.97 0.03 1.15 0.07 1.83 4.23 6.22 -53.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.00 0.98 0.91 0.88 0.83 0.83 18.50%
Adjusted Per Share Value based on latest NOSH - 1,174,736
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 16.72 13.32 9.69 6.36 5.52 7.20 8.86 52.88%
EPS 1.93 1.88 1.09 0.06 1.75 3.58 5.69 -51.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0484 55.7709 0.9301 0.8478 0.8384 0.7027 0.7596 24.03%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.45 0.545 0.455 1.27 1.57 1.54 1.59 -
P/RPS 2.64 228.13 4.46 18.60 27.09 18.10 16.43 -70.54%
P/EPS 22.79 1,613.86 39.67 1,848.72 85.67 36.44 25.56 -7.38%
EY 4.39 0.06 2.52 0.05 1.17 2.74 3.91 8.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.55 0.46 1.40 1.78 1.86 1.92 -63.79%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 12/08/15 13/05/15 25/02/15 05/11/14 13/08/14 15/05/14 26/02/14 -
Price 0.325 0.545 0.625 1.00 1.37 1.60 1.62 -
P/RPS 1.90 228.13 6.12 14.65 23.64 18.80 16.74 -76.65%
P/EPS 16.46 1,613.86 54.49 1,455.68 74.76 37.86 26.04 -26.40%
EY 6.08 0.06 1.84 0.07 1.34 2.64 3.84 35.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.55 0.64 1.10 1.56 1.93 1.95 -71.38%

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