[PERISAI] YoY Cumulative Quarter Result on 31-Mar-2018 [#3]

Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -17553.77%
YoY- 30.74%
View:
Show?
Cumulative Result
31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 97,033 96,949 159,531 66,366 97,818 96,540 54,508 7.98%
PBT -73,266 -251,485 58,330 10,704 38,832 64,922 11,902 -
Tax -555 -428 -27,560 -567 39,984 26,313 -1,048 -8.12%
NP -73,821 -251,913 30,770 10,137 78,816 91,235 10,854 -
-
NP to SH -67,787 -245,917 18,266 204 71,182 82,615 10,066 -
-
Tax Rate - - 47.25% 5.30% -102.97% -40.53% 8.81% -
Total Cost 170,854 348,862 128,761 56,229 19,002 5,305 43,654 19.94%
-
Net Worth -428,560 -176,466 1,504,258 928,200 779,295 0 282,675 -
Dividend
31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth -428,560 -176,466 1,504,258 928,200 779,295 0 282,675 -
NOSH 1,260,872 1,260,872 1,193,856 1,020,000 950,360 848,293 689,452 8.37%
Ratio Analysis
31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -76.08% -259.84% 19.29% 15.27% 80.57% 94.50% 19.91% -
ROE 0.00% 0.00% 1.21% 0.02% 9.13% 0.00% 3.56% -
Per Share
31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 7.70 7.69 13.36 6.51 10.29 11.38 7.91 -0.35%
EPS -5.37 -19.51 1.53 0.02 7.49 9.74 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.34 -0.14 1.26 0.91 0.82 0.00 0.41 -
Adjusted Per Share Value based on latest NOSH - 1,260,872
31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 7.70 7.69 12.65 5.26 7.76 7.66 4.32 8.00%
EPS -5.38 -19.50 1.45 0.02 5.65 6.55 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3399 -0.14 1.193 0.7362 0.6181 0.00 0.2242 -
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/03/19 30/03/18 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.005 0.045 0.325 1.27 1.28 0.92 0.51 -
P/RPS 0.06 0.59 2.43 19.52 12.44 8.08 6.45 -46.38%
P/EPS -0.09 -0.23 21.24 6,350.00 17.09 9.45 34.93 -
EY -1,075.58 -433.55 4.71 0.02 5.85 10.59 2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.26 1.40 1.56 0.00 1.24 -
Price Multiplier on Announcement Date
31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/05/19 25/05/18 23/11/15 05/11/14 13/11/13 21/11/12 23/11/11 -
Price 0.005 0.045 0.305 1.00 1.42 1.16 0.62 -
P/RPS 0.06 0.59 2.28 15.37 13.80 10.19 7.84 -47.76%
P/EPS -0.09 -0.23 19.93 5,000.00 18.96 11.91 42.47 -
EY -1,075.58 -433.55 5.02 0.02 5.27 8.40 2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.24 1.10 1.73 0.00 1.51 -

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