[PERISAI] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Announcement Date
13-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 66.08%
YoY- -104.25%
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 135,176 154,364 220,778 43,292 127,364 127,936 68,110 11.10%
PBT -10,752 -570,686 71,022 8,422 49,828 99,136 30,822 -
Tax -522 -406 -37,620 268 55,664 37,836 -696 -4.32%
NP -11,274 -571,092 33,402 8,690 105,492 136,972 30,126 -
-
NP to SH -2,786 -566,108 17,276 -4,056 95,486 123,734 30,126 -
-
Tax Rate - - 52.97% -3.18% -111.71% -38.17% 2.26% -
Total Cost 146,450 725,456 187,376 34,602 21,872 -9,036 37,984 23.03%
-
Net Worth 75,628 428,560 1,283,702 991,466 618,719 0 256,678 -17.11%
Dividend
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 75,628 428,560 1,283,702 991,466 618,719 0 256,678 -17.11%
NOSH 1,260,872 1,260,872 1,199,722 1,126,666 923,462 845,978 675,470 10.06%
Ratio Analysis
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -8.34% -369.96% 15.13% 20.07% 82.83% 107.06% 44.23% -
ROE -3.68% -132.10% 1.35% -0.41% 15.43% 0.00% 11.74% -
Per Share
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 10.72 12.25 18.40 3.84 13.79 15.12 10.08 0.95%
EPS -0.22 -45.42 1.44 -0.36 10.34 14.62 4.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.34 1.07 0.88 0.67 0.00 0.38 -24.68%
Adjusted Per Share Value based on latest NOSH - 1,201,250
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 10.72 12.24 17.51 3.43 10.10 10.15 5.40 11.10%
EPS -0.22 -44.90 1.37 -0.32 7.57 9.81 2.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.3399 1.0181 0.7863 0.4907 0.00 0.2036 -17.11%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.03 0.085 0.45 1.57 1.57 0.87 0.80 -
P/RPS 0.28 0.69 2.45 40.86 11.38 5.75 7.93 -40.16%
P/EPS -13.57 -0.19 31.25 -436.11 15.18 5.95 17.94 -
EY -7.37 -528.38 3.20 -0.23 6.59 16.81 5.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.25 0.42 1.78 2.34 0.00 2.11 -19.84%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 27/02/18 24/02/17 12/08/15 13/08/14 22/08/13 15/08/12 23/08/11 -
Price 0.05 0.07 0.325 1.37 1.48 0.94 0.70 -
P/RPS 0.47 0.57 1.77 35.65 10.73 6.22 6.94 -33.87%
P/EPS -22.62 -0.16 22.57 -380.56 14.31 6.43 15.70 -
EY -4.42 -641.61 4.43 -0.26 6.99 15.56 6.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.21 0.30 1.56 2.21 0.00 1.84 -11.51%

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