[PERISAI] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 165.36%
YoY- 310.72%
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 110,389 21,646 63,682 63,968 34,055 37,301 66,964 8.68%
PBT 35,511 4,211 24,914 49,568 15,411 12,013 35,522 -0.00%
Tax -18,810 134 27,832 18,918 -348 -60 -3,789 30.59%
NP 16,701 4,345 52,746 68,486 15,063 11,953 31,733 -10.14%
-
NP to SH 8,638 -2,028 47,743 61,867 15,063 11,953 33,153 -20.07%
-
Tax Rate 52.97% -3.18% -111.71% -38.17% 2.26% 0.50% 10.67% -
Total Cost 93,688 17,301 10,936 -4,518 18,992 25,348 35,231 17.69%
-
Net Worth 1,283,702 991,466 618,719 0 256,678 244,343 135,993 45.35%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,283,702 991,466 618,719 0 256,678 244,343 135,993 45.35%
NOSH 1,199,722 1,126,666 923,462 845,978 675,470 660,386 367,549 21.78%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 15.13% 20.07% 82.83% 107.06% 44.23% 32.04% 47.39% -
ROE 0.67% -0.20% 7.72% 0.00% 5.87% 4.89% 24.38% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 9.20 1.92 6.90 7.56 5.04 5.65 18.22 -10.75%
EPS 0.72 -0.18 5.17 7.31 2.23 1.81 9.02 -34.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.88 0.67 0.00 0.38 0.37 0.37 19.35%
Adjusted Per Share Value based on latest NOSH - 850,327
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 8.75 1.72 5.05 5.07 2.70 2.96 5.31 8.67%
EPS 0.69 -0.16 3.79 4.91 1.19 0.95 2.63 -19.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0181 0.7863 0.4907 0.00 0.2036 0.1938 0.1079 45.34%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.45 1.57 1.57 0.87 0.80 0.54 0.62 -
P/RPS 4.89 81.72 22.77 11.51 15.87 9.56 3.40 6.24%
P/EPS 62.50 -872.22 30.37 11.90 35.87 29.83 6.87 44.45%
EY 1.60 -0.11 3.29 8.41 2.79 3.35 14.55 -30.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 1.78 2.34 0.00 2.11 1.46 1.68 -20.62%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 12/08/15 13/08/14 22/08/13 15/08/12 23/08/11 27/08/10 27/08/09 -
Price 0.325 1.37 1.48 0.94 0.70 0.51 0.61 -
P/RPS 3.53 71.31 21.46 12.43 13.88 9.03 3.35 0.87%
P/EPS 45.14 -761.11 28.63 12.85 31.39 28.18 6.76 37.20%
EY 2.22 -0.13 3.49 7.78 3.19 3.55 14.79 -27.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 1.56 2.21 0.00 1.84 1.38 1.65 -24.72%

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