[PERISAI] QoQ TTM Result on 31-Dec-2007 [#4]

Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -2.87%
YoY- 134.97%
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 52,484 52,735 49,075 76,622 104,510 122,149 134,482 -46.50%
PBT -3,382 -1,853 317 6,620 11,999 17,681 10,701 -
Tax 15,057 11,333 12,738 9,841 638 -1,328 -3,796 -
NP 11,675 9,480 13,055 16,461 12,637 16,353 6,905 41.79%
-
NP to SH 7,115 7,173 9,774 11,758 12,106 12,280 5,987 12.16%
-
Tax Rate - - -4,018.30% -148.66% -5.32% 7.51% 35.47% -
Total Cost 40,809 43,255 36,020 60,161 91,873 105,796 127,577 -53.13%
-
Net Worth 154,411 70,334 68,109 66,577 66,595 62,756 58,429 90.80%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 154,411 70,334 68,109 66,577 66,595 62,756 58,429 90.80%
NOSH 220,588 206,867 206,391 208,055 208,109 207,596 207,564 4.12%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 22.24% 17.98% 26.60% 21.48% 12.09% 13.39% 5.13% -
ROE 4.61% 10.20% 14.35% 17.66% 18.18% 19.57% 10.25% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 23.79 25.49 23.78 36.83 50.22 58.84 64.79 -48.62%
EPS 3.23 3.47 4.74 5.65 5.82 5.92 2.88 7.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.34 0.33 0.32 0.32 0.3023 0.2815 83.24%
Adjusted Per Share Value based on latest NOSH - 208,055
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.16 4.18 3.89 6.08 8.29 9.69 10.67 -46.53%
EPS 0.56 0.57 0.78 0.93 0.96 0.97 0.47 12.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1225 0.0558 0.054 0.0528 0.0528 0.0498 0.0463 90.95%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.39 0.54 0.53 0.62 1.41 1.16 0.93 -
P/RPS 1.64 2.12 2.23 1.68 2.81 1.97 1.44 9.03%
P/EPS 12.09 15.57 11.19 10.97 24.24 19.61 32.24 -47.90%
EY 8.27 6.42 8.94 9.12 4.13 5.10 3.10 92.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.59 1.61 1.94 4.41 3.84 3.30 -69.24%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 30/05/08 27/02/08 28/11/07 29/08/07 29/05/07 -
Price 0.30 0.45 0.60 0.54 1.22 1.25 0.86 -
P/RPS 1.26 1.77 2.52 1.47 2.43 2.12 1.33 -3.53%
P/EPS 9.30 12.98 12.67 9.56 20.97 21.13 29.82 -53.91%
EY 10.75 7.71 7.89 10.47 4.77 4.73 3.35 117.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.32 1.82 1.69 3.81 4.13 3.06 -72.87%

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