[PERISAI] YoY Cumulative Quarter Result on 30-Sep-2018 [#1]

Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 95.64%
YoY- 52.85%
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 9,328 32,348 39,891 38,914 56,730 10,870 31,699 -17.14%
PBT -39,008 -22,233 -44,387 -300,613 18,889 53 11,729 -
Tax -34 -178 -161 -120 -7,936 134 13,876 -
NP -39,042 -22,411 -44,548 -300,733 10,953 187 25,605 -
-
NP to SH -36,718 -19,881 -42,169 -293,303 7,032 -2,989 23,682 -
-
Tax Rate - - - - 42.01% -252.83% -118.31% -
Total Cost 48,370 54,759 84,439 339,647 45,777 10,683 6,094 37.50%
-
Net Worth -642,840 -390,746 88,233 354,559 70,320,001 886,024 549,147 -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth -642,840 -390,746 88,233 354,559 70,320,001 886,024 549,147 -
NOSH 1,260,872 1,260,872 1,260,872 1,222,620 70,320,001 1,067,499 858,043 6.09%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -418.55% -69.28% -111.67% -772.81% 19.31% 1.72% 80.78% -
ROE 0.00% 0.00% -47.79% -82.72% 0.01% -0.34% 4.31% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 0.74 2.57 3.16 3.18 0.08 1.02 3.69 -21.88%
EPS -2.91 -1.58 -0.03 -0.24 0.59 -0.28 2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.51 -0.31 0.07 0.29 1.00 0.83 0.64 -
Adjusted Per Share Value based on latest NOSH - 1,260,872
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 0.74 2.57 3.16 3.09 4.50 0.86 2.51 -17.12%
EPS -2.91 -1.58 -3.34 -23.26 0.56 -0.24 1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5098 -0.3099 0.07 0.2812 55.7709 0.7027 0.4355 -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 31/03/15 31/03/14 29/03/13 -
Price 0.005 0.035 0.05 0.125 0.545 1.54 1.08 -
P/RPS 0.68 1.36 1.58 3.93 675.56 151.24 29.23 -43.91%
P/EPS -0.17 -2.22 -1.49 -0.52 5,450.00 -550.00 39.13 -
EY -582.61 -45.06 -66.91 -191.92 0.02 -0.18 2.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.71 0.43 0.55 1.86 1.69 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/11/19 29/11/18 29/11/17 29/11/16 13/05/15 15/05/14 08/05/13 -
Price 0.005 0.025 0.035 0.045 0.545 1.60 1.27 -
P/RPS 0.68 0.97 1.11 1.41 675.56 157.13 34.38 -45.29%
P/EPS -0.17 -1.59 -1.05 -0.19 5,450.00 -571.43 46.01 -
EY -582.61 -63.09 -95.59 -533.10 0.02 -0.18 2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.50 0.16 0.55 1.93 1.98 -

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