[PERISAI] YoY Annualized Quarter Result on 30-Sep-2018 [#1]

Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 82.58%
YoY- 52.85%
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 37,312 129,392 159,564 155,656 226,920 43,480 126,796 -17.14%
PBT -156,032 -88,932 -177,548 -1,202,452 75,556 212 46,916 -
Tax -136 -712 -644 -480 -31,744 536 55,504 -
NP -156,168 -89,644 -178,192 -1,202,932 43,812 748 102,420 -
-
NP to SH -146,872 -79,524 -168,676 -1,173,212 28,128 -11,956 94,728 -
-
Tax Rate - - - - 42.01% -252.83% -118.31% -
Total Cost 193,480 219,036 337,756 1,358,588 183,108 42,732 24,376 37.50%
-
Net Worth -642,840 -390,746 88,233 354,559 70,320,001 886,024 549,147 -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth -642,840 -390,746 88,233 354,559 70,320,001 886,024 549,147 -
NOSH 1,260,872 1,260,872 1,260,872 1,222,620 70,320,001 1,067,499 858,043 6.09%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -418.55% -69.28% -111.67% -772.81% 19.31% 1.72% 80.78% -
ROE 0.00% 0.00% -191.17% -330.89% 0.04% -1.35% 17.25% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 2.96 10.27 12.66 12.73 0.32 4.07 14.78 -21.90%
EPS -11.64 -6.32 -0.12 -0.96 2.36 -1.12 11.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.51 -0.31 0.07 0.29 1.00 0.83 0.64 -
Adjusted Per Share Value based on latest NOSH - 1,260,872
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 2.96 10.26 12.66 12.35 18.00 3.45 10.06 -17.14%
EPS -11.65 -6.31 -13.38 -93.05 2.23 -0.95 7.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5098 -0.3099 0.07 0.2812 55.7709 0.7027 0.4355 -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 31/03/15 31/03/14 29/03/13 -
Price 0.005 0.035 0.05 0.125 0.545 1.54 1.08 -
P/RPS 0.17 0.34 0.39 0.98 168.89 37.81 7.31 -43.91%
P/EPS -0.04 -0.55 -0.37 -0.13 1,362.50 -137.50 9.78 -
EY -2,330.43 -180.26 -267.64 -767.67 0.07 -0.73 10.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.71 0.43 0.55 1.86 1.69 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/11/19 29/11/18 29/11/17 29/11/16 13/05/15 15/05/14 08/05/13 -
Price 0.005 0.025 0.035 0.045 0.545 1.60 1.27 -
P/RPS 0.17 0.24 0.28 0.35 168.89 39.28 8.59 -45.28%
P/EPS -0.04 -0.40 -0.26 -0.05 1,362.50 -142.86 11.50 -
EY -2,330.43 -252.36 -382.34 -2,132.42 0.07 -0.70 8.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.50 0.16 0.55 1.93 1.98 -

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