[PERISAI] YoY Cumulative Quarter Result on 31-Dec-2016 [#2]

Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 3.49%
YoY- 59.93%
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 64,820 67,588 77,182 110,389 21,646 63,682 63,968 0.20%
PBT -48,411 -5,376 -285,343 35,511 4,211 24,914 49,568 -
Tax -361 -261 -203 -18,810 134 27,832 18,918 -
NP -48,772 -5,637 -285,546 16,701 4,345 52,746 68,486 -
-
NP to SH -44,667 -1,393 -283,054 8,638 -2,028 47,743 61,867 -
-
Tax Rate - - - 52.97% -3.18% -111.71% -38.17% -
Total Cost 113,592 73,225 362,728 93,688 17,301 10,936 -4,518 -
-
Net Worth -415,955 75,628 428,560 1,283,702 991,466 618,719 0 -
Dividend
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth -415,955 75,628 428,560 1,283,702 991,466 618,719 0 -
NOSH 1,260,872 1,260,872 1,260,872 1,199,722 1,126,666 923,462 845,978 6.32%
Ratio Analysis
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -75.24% -8.34% -369.96% 15.13% 20.07% 82.83% 107.06% -
ROE 0.00% -1.84% -66.05% 0.67% -0.20% 7.72% 0.00% -
Per Share
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.14 5.36 6.12 9.20 1.92 6.90 7.56 -5.75%
EPS -3.54 -0.11 -22.71 0.72 -0.18 5.17 7.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.33 0.06 0.34 1.07 0.88 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,260,872
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.14 5.36 6.12 8.75 1.72 5.05 5.07 0.21%
EPS -3.54 -0.11 -22.45 0.69 -0.16 3.79 4.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3299 0.06 0.3399 1.0181 0.7863 0.4907 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.015 0.03 0.085 0.45 1.57 1.57 0.87 -
P/RPS 0.29 0.56 1.39 4.89 81.72 22.77 11.51 -43.20%
P/EPS -0.42 -27.15 -0.38 62.50 -872.22 30.37 11.90 -
EY -236.24 -3.68 -264.19 1.60 -0.11 3.29 8.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.50 0.25 0.42 1.78 2.34 0.00 -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/02/19 27/02/18 24/02/17 12/08/15 13/08/14 22/08/13 15/08/12 -
Price 0.005 0.05 0.07 0.325 1.37 1.48 0.94 -
P/RPS 0.10 0.93 1.14 3.53 71.31 21.46 12.43 -52.34%
P/EPS -0.14 -45.24 -0.31 45.14 -761.11 28.63 12.85 -
EY -708.73 -2.21 -320.80 2.22 -0.13 3.49 7.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.83 0.21 0.30 1.56 2.21 0.00 -

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