[PERISAI] YoY Cumulative Quarter Result on 30-Jun-2018 [#4]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -85.61%
YoY- 18.56%
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 116,906 127,180 275,587 214,784 122,133 111,663 128,370 -1.42%
PBT -236,376 -469,530 -605,985 -688,152 27,865 38,025 53,272 -
Tax -677 -536 -968 -834 -607 44,392 65,554 -
NP -237,053 -470,066 -606,953 -688,986 27,258 82,417 118,826 -
-
NP to SH -226,604 -456,436 -560,431 -706,319 13,726 71,759 92,174 -
-
Tax Rate - - - - 2.18% -116.74% -123.06% -
Total Cost 353,959 597,246 882,540 903,770 94,875 29,246 9,544 74.36%
-
Net Worth -592,421 -352,932 126,061 668,139 1,139,956 817,009 475,303 -
Dividend
30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth -592,421 -352,932 126,061 668,139 1,139,956 817,009 475,303 -
NOSH 1,260,872 1,260,872 1,260,872 1,193,106 1,163,220 984,348 848,756 6.27%
Ratio Analysis
30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -202.77% -369.61% -220.24% -320.78% 22.32% 73.81% 92.57% -
ROE 0.00% 0.00% -444.57% -105.71% 1.20% 8.78% 19.39% -
Per Share
30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.27 10.09 21.86 18.00 10.50 11.34 15.12 -7.25%
EPS -17.98 -36.21 -45.14 -59.20 1.18 7.29 10.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.47 -0.28 0.10 0.56 0.98 0.83 0.56 -
Adjusted Per Share Value based on latest NOSH - 1,260,872
30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.27 10.09 21.86 17.03 9.69 8.86 10.18 -1.43%
EPS -17.97 -36.20 -44.45 -56.02 1.09 5.69 7.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4699 -0.2799 0.10 0.5299 0.9041 0.648 0.377 -
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/06/19 29/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.005 0.04 0.055 0.28 0.455 1.59 1.08 -
P/RPS 0.05 0.40 0.25 1.56 4.33 14.02 7.14 -53.39%
P/EPS -0.03 -0.11 -0.12 -0.47 38.56 21.81 9.94 -
EY -3,595.54 -905.29 -808.31 -211.43 2.59 4.58 10.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.55 0.50 0.46 1.92 1.93 -
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/08/19 28/08/18 29/08/17 25/02/16 25/02/15 26/02/14 07/02/13 -
Price 0.005 0.035 0.045 0.275 0.625 1.62 0.965 -
P/RPS 0.05 0.35 0.21 1.53 5.95 14.28 6.38 -52.58%
P/EPS -0.03 -0.10 -0.10 -0.46 52.97 22.22 8.89 -
EY -3,595.54 -1,034.61 -987.93 -215.27 1.89 4.50 11.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.45 0.49 0.64 1.95 1.72 -

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