[PERISAI] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -65.33%
YoY- -89.65%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 66,964 27,637 14,012 46,337 62,512 3,616 79.21%
PBT 35,522 1,932 4,461 -1,894 20,830 1,980 78.08%
Tax -3,789 2,203 7,011 832 -6,084 -783 37.04%
NP 31,733 4,135 11,472 -1,062 14,746 1,197 92.54%
-
NP to SH 33,153 3,739 8,324 1,048 10,122 1,197 94.23%
-
Tax Rate 10.67% -114.03% -157.16% - 29.21% 39.55% -
Total Cost 35,231 23,502 2,540 47,399 47,766 2,419 70.81%
-
Net Worth 135,993 70,625 62,908 50,869 14,549 3,843 103.98%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 135,993 70,625 62,908 50,869 14,549 3,843 103.98%
NOSH 367,549 207,722 208,100 209,600 207,843 27,454 67.96%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 47.39% 14.96% 81.87% -2.29% 23.59% 33.10% -
ROE 24.38% 5.29% 13.23% 2.06% 69.57% 31.14% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 18.22 13.30 6.73 22.11 30.08 13.17 6.70%
EPS 9.02 1.80 4.00 0.50 4.87 4.36 15.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.34 0.3023 0.2427 0.07 0.14 21.44%
Adjusted Per Share Value based on latest NOSH - 207,894
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 5.31 2.19 1.11 3.67 4.96 0.29 78.81%
EPS 2.63 0.30 0.66 0.08 0.80 0.09 96.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1079 0.056 0.0499 0.0403 0.0115 0.003 104.64%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.62 0.54 1.16 1.13 1.31 0.00 -
P/RPS 3.40 4.06 17.23 5.11 4.36 0.00 -
P/EPS 6.87 30.00 29.00 226.00 26.90 0.00 -
EY 14.55 3.33 3.45 0.44 3.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.59 3.84 4.66 18.71 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/09 28/08/08 29/08/07 30/08/06 26/08/05 30/08/04 -
Price 0.61 0.45 1.25 1.04 1.26 0.69 -
P/RPS 3.35 3.38 18.56 4.70 4.19 5.24 -8.55%
P/EPS 6.76 25.00 31.25 208.00 25.87 15.83 -15.64%
EY 14.79 4.00 3.20 0.48 3.87 6.32 18.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.32 4.13 4.29 18.00 4.93 -19.65%

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