[PERISAI] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 84.92%
YoY- -55.08%
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 34,055 37,301 66,964 27,637 14,012 46,337 62,512 -9.62%
PBT 15,411 12,013 35,522 1,932 4,461 -1,894 20,830 -4.89%
Tax -348 -60 -3,789 2,203 7,011 832 -6,084 -37.91%
NP 15,063 11,953 31,733 4,135 11,472 -1,062 14,746 0.35%
-
NP to SH 15,063 11,953 33,153 3,739 8,324 1,048 10,122 6.84%
-
Tax Rate 2.26% 0.50% 10.67% -114.03% -157.16% - 29.21% -
Total Cost 18,992 25,348 35,231 23,502 2,540 47,399 47,766 -14.24%
-
Net Worth 256,678 244,343 135,993 70,625 62,908 50,869 14,549 61.31%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 256,678 244,343 135,993 70,625 62,908 50,869 14,549 61.31%
NOSH 675,470 660,386 367,549 207,722 208,100 209,600 207,843 21.69%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 44.23% 32.04% 47.39% 14.96% 81.87% -2.29% 23.59% -
ROE 5.87% 4.89% 24.38% 5.29% 13.23% 2.06% 69.57% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 5.04 5.65 18.22 13.30 6.73 22.11 30.08 -25.74%
EPS 2.23 1.81 9.02 1.80 4.00 0.50 4.87 -12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.37 0.34 0.3023 0.2427 0.07 32.55%
Adjusted Per Share Value based on latest NOSH - 206,867
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2.70 2.96 5.31 2.19 1.11 3.67 4.96 -9.63%
EPS 1.19 0.95 2.63 0.30 0.66 0.08 0.80 6.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2036 0.1938 0.1079 0.056 0.0499 0.0403 0.0115 61.40%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.80 0.54 0.62 0.54 1.16 1.13 1.31 -
P/RPS 15.87 9.56 3.40 4.06 17.23 5.11 4.36 24.01%
P/EPS 35.87 29.83 6.87 30.00 29.00 226.00 26.90 4.91%
EY 2.79 3.35 14.55 3.33 3.45 0.44 3.72 -4.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.46 1.68 1.59 3.84 4.66 18.71 -30.48%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 27/08/10 27/08/09 28/08/08 29/08/07 30/08/06 26/08/05 -
Price 0.70 0.51 0.61 0.45 1.25 1.04 1.26 -
P/RPS 13.88 9.03 3.35 3.38 18.56 4.70 4.19 22.08%
P/EPS 31.39 28.18 6.76 25.00 31.25 208.00 25.87 3.27%
EY 3.19 3.55 14.79 4.00 3.20 0.48 3.87 -3.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.38 1.65 1.32 4.13 4.29 18.00 -31.60%

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