[PERISAI] YoY Annualized Quarter 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- 106.71%
YoY- -99.71%
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 129,377 129,265 212,708 88,488 130,424 128,720 72,677 7.98%
PBT -97,688 -335,313 77,773 14,272 51,776 86,562 15,869 -
Tax -740 -570 -36,746 -756 53,312 35,084 -1,397 -8.11%
NP -98,428 -335,884 41,026 13,516 105,088 121,646 14,472 -
-
NP to SH -90,382 -327,889 24,354 272 94,909 110,153 13,421 -
-
Tax Rate - - 47.25% 5.30% -102.97% -40.53% 8.80% -
Total Cost 227,805 465,149 171,681 74,972 25,336 7,073 58,205 19.94%
-
Net Worth -428,560 -176,466 1,504,258 928,200 779,295 0 282,675 -
Dividend
31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth -428,560 -176,466 1,504,258 928,200 779,295 0 282,675 -
NOSH 1,260,872 1,260,872 1,193,856 1,020,000 950,360 848,293 689,452 8.37%
Ratio Analysis
31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -76.08% -259.84% 19.29% 15.27% 80.57% 94.50% 19.91% -
ROE 0.00% 0.00% 1.62% 0.03% 12.18% 0.00% 4.75% -
Per Share
31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 10.26 10.26 17.82 8.68 13.72 15.17 10.54 -0.35%
EPS -7.16 -26.01 2.04 0.03 9.99 12.99 1.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.34 -0.14 1.26 0.91 0.82 0.00 0.41 -
Adjusted Per Share Value based on latest NOSH - 1,174,736
31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 10.26 10.25 16.87 7.02 10.34 10.21 5.76 7.99%
EPS -7.17 -26.00 1.93 0.02 7.53 8.74 1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3399 -0.14 1.193 0.7362 0.6181 0.00 0.2242 -
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/03/19 30/03/18 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.005 0.045 0.325 1.27 1.28 0.92 0.51 -
P/RPS 0.05 0.44 1.82 14.64 9.33 6.06 4.84 -45.62%
P/EPS -0.07 -0.17 15.93 4,762.50 12.82 7.08 26.20 -
EY -1,434.11 -578.07 6.28 0.02 7.80 14.11 3.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.26 1.40 1.56 0.00 1.24 -
Price Multiplier on Announcement Date
31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/05/19 25/05/18 23/11/15 05/11/14 13/11/13 21/11/12 23/11/11 -
Price 0.005 0.045 0.305 1.00 1.42 1.16 0.62 -
P/RPS 0.05 0.44 1.71 11.53 10.35 7.64 5.88 -47.02%
P/EPS -0.07 -0.17 14.95 3,750.00 14.22 8.93 31.85 -
EY -1,434.11 -578.07 6.69 0.03 7.03 11.19 3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.24 1.10 1.73 0.00 1.51 -

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