[PERISAI] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 32.68%
YoY- 310.72%
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 220,778 43,292 127,364 127,936 68,110 74,602 133,928 8.68%
PBT 71,022 8,422 49,828 99,136 30,822 24,026 71,044 -0.00%
Tax -37,620 268 55,664 37,836 -696 -120 -7,578 30.59%
NP 33,402 8,690 105,492 136,972 30,126 23,906 63,466 -10.14%
-
NP to SH 17,276 -4,056 95,486 123,734 30,126 23,906 66,306 -20.07%
-
Tax Rate 52.97% -3.18% -111.71% -38.17% 2.26% 0.50% 10.67% -
Total Cost 187,376 34,602 21,872 -9,036 37,984 50,696 70,462 17.69%
-
Net Worth 1,283,702 991,466 618,719 0 256,678 244,343 135,993 45.35%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,283,702 991,466 618,719 0 256,678 244,343 135,993 45.35%
NOSH 1,199,722 1,126,666 923,462 845,978 675,470 660,386 367,549 21.78%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 15.13% 20.07% 82.83% 107.06% 44.23% 32.04% 47.39% -
ROE 1.35% -0.41% 15.43% 0.00% 11.74% 9.78% 48.76% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 18.40 3.84 13.79 15.12 10.08 11.30 36.44 -10.75%
EPS 1.44 -0.36 10.34 14.62 4.46 3.62 18.04 -34.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.88 0.67 0.00 0.38 0.37 0.37 19.35%
Adjusted Per Share Value based on latest NOSH - 850,327
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 17.51 3.43 10.10 10.15 5.40 5.92 10.62 8.68%
EPS 1.37 -0.32 7.57 9.81 2.39 1.90 5.26 -20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0181 0.7863 0.4907 0.00 0.2036 0.1938 0.1079 45.34%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.45 1.57 1.57 0.87 0.80 0.54 0.62 -
P/RPS 2.45 40.86 11.38 5.75 7.93 4.78 1.70 6.27%
P/EPS 31.25 -436.11 15.18 5.95 17.94 14.92 3.44 44.42%
EY 3.20 -0.23 6.59 16.81 5.58 6.70 29.10 -30.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 1.78 2.34 0.00 2.11 1.46 1.68 -20.62%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 12/08/15 13/08/14 22/08/13 15/08/12 23/08/11 27/08/10 27/08/09 -
Price 0.325 1.37 1.48 0.94 0.70 0.51 0.61 -
P/RPS 1.77 35.65 10.73 6.22 6.94 4.51 1.67 0.97%
P/EPS 22.57 -380.56 14.31 6.43 15.70 14.09 3.38 37.20%
EY 4.43 -0.26 6.99 15.56 6.37 7.10 29.57 -27.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 1.56 2.21 0.00 1.84 1.38 1.65 -24.72%

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