[PERISAI] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 24.95%
YoY- 426.77%
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 96,540 54,508 54,997 87,713 43,297 29,923 79,887 3.20%
PBT 64,922 11,902 3,483 43,399 3,527 7,585 6,912 45.20%
Tax 26,313 -1,048 -160 -3,296 5,524 -483 -1,537 -
NP 91,235 10,854 3,323 40,103 9,051 7,102 5,375 60.24%
-
NP to SH 82,615 10,066 3,323 41,425 7,864 12,507 5,405 57.46%
-
Tax Rate -40.53% 8.81% 4.59% 7.59% -156.62% 6.37% 22.24% -
Total Cost 5,305 43,654 51,674 47,610 34,246 22,821 74,512 -35.59%
-
Net Worth 0 282,675 225,964 177,468 148,377 66,593 54,798 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 0 282,675 225,964 177,468 148,377 66,593 54,798 -
NOSH 848,293 689,452 664,600 467,023 211,967 208,103 207,884 26.38%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 94.50% 19.91% 6.04% 45.72% 20.90% 23.73% 6.73% -
ROE 0.00% 3.56% 1.47% 23.34% 5.30% 18.78% 9.86% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.38 7.91 8.28 18.78 20.43 14.38 38.43 -18.34%
EPS 9.74 1.46 0.50 8.87 3.71 6.01 2.60 24.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.41 0.34 0.38 0.70 0.32 0.2636 -
Adjusted Per Share Value based on latest NOSH - 661,760
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.66 4.32 4.36 6.96 3.43 2.37 6.34 3.19%
EPS 6.55 0.80 0.26 3.29 0.62 0.99 0.43 57.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2242 0.1792 0.1408 0.1177 0.0528 0.0435 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.92 0.51 0.50 0.58 0.39 1.41 1.08 -
P/RPS 8.08 6.45 6.04 3.09 1.91 9.81 2.81 19.22%
P/EPS 9.45 34.93 100.00 6.54 10.51 23.46 41.54 -21.85%
EY 10.59 2.86 1.00 15.29 9.51 4.26 2.41 27.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.24 1.47 1.53 0.56 4.41 4.10 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 23/11/11 25/11/10 25/11/09 28/11/08 28/11/07 29/11/06 -
Price 1.16 0.62 0.52 0.57 0.30 1.22 1.09 -
P/RPS 10.19 7.84 6.28 3.03 1.47 8.48 2.84 23.70%
P/EPS 11.91 42.47 104.00 6.43 8.09 20.30 41.92 -18.90%
EY 8.40 2.35 0.96 15.56 12.37 4.93 2.39 23.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.51 1.53 1.50 0.43 3.81 4.14 -

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