[PERISAI] QoQ TTM Result on 30-Sep-2015 [#3]

Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 30.32%
YoY- 3839.03%
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 212,364 212,942 214,784 215,298 210,876 167,993 122,133 44.64%
PBT -695,171 -692,067 -601,902 75,491 59,165 46,701 27,865 -
Tax -7,760 -7,197 -27,780 -27,600 -19,551 -8,677 -607 447.59%
NP -702,931 -699,264 -629,682 47,891 39,614 38,024 27,258 -
-
NP to SH -721,685 -717,396 -706,318 31,788 24,392 23,747 13,726 -
-
Tax Rate - - - 36.56% 33.04% 18.58% 2.18% -
Total Cost 915,295 912,206 844,466 167,407 171,262 129,969 94,875 353.80%
-
Net Worth 634,163 612,878 668,260 1,497,688 1,321,861 70,320,001 1,172,704 -33.64%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 634,163 612,878 668,260 1,497,688 1,321,861 70,320,001 1,172,704 -33.64%
NOSH 1,219,545 1,225,757 1,193,321 1,188,641 1,235,384 70,320,001 1,196,637 1.27%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -331.00% -328.38% -293.17% 22.24% 18.79% 22.63% 22.32% -
ROE -113.80% -117.05% -105.70% 2.12% 1.85% 0.03% 1.17% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 17.41 17.37 18.00 18.11 17.07 0.24 10.21 42.77%
EPS -59.18 -58.53 -59.19 2.67 1.97 0.03 1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.50 0.56 1.26 1.07 1.00 0.98 -34.48%
Adjusted Per Share Value based on latest NOSH - 1,188,641
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 16.84 16.89 17.03 17.08 16.72 13.32 9.69 44.59%
EPS -57.24 -56.90 -56.02 2.52 1.93 1.88 1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.503 0.4861 0.53 1.1878 1.0484 55.7709 0.9301 -33.64%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.235 0.25 0.28 0.325 0.45 0.545 0.455 -
P/RPS 1.35 1.44 1.56 1.79 2.64 228.13 4.46 -54.95%
P/EPS -0.40 -0.43 -0.47 12.15 22.79 1,613.86 39.67 -
EY -251.82 -234.11 -211.39 8.23 4.39 0.06 2.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.50 0.26 0.42 0.55 0.46 -1.45%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 19/05/16 25/02/16 23/11/15 12/08/15 13/05/15 25/02/15 -
Price 0.20 0.255 0.275 0.305 0.325 0.545 0.625 -
P/RPS 1.15 1.47 1.53 1.68 1.90 228.13 6.12 -67.22%
P/EPS -0.34 -0.44 -0.46 11.40 16.46 1,613.86 54.49 -
EY -295.88 -229.52 -215.23 8.77 6.08 0.06 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.49 0.24 0.30 0.55 0.64 -29.37%

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