[PERISAI] YoY 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- 13.91%
YoY- -2.52%
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 19,873 30,231 44,307 55,253 55,767 13,845 31,830 -6.99%
PBT -163,110 -218,045 -263,581 -719,533 17,161 -807 -11,650 50.09%
Tax -122 -108 -181 -223 -40 4,408 39,241 -
NP -163,232 -218,153 -263,762 -719,756 17,121 3,601 27,591 -
-
NP to SH -158,817 -210,519 -205,354 -724,585 13,522 577 9,559 -
-
Tax Rate - - - - 0.23% - - -
Total Cost 183,105 248,384 308,069 775,009 38,646 10,244 4,239 78.50%
-
Net Worth -592,421 -352,932 126,061 668,260 1,172,704 957,819 476,039 -
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 -352,932 126,061 668,260 1,172,704 957,819 476,039 -
NOSH 1,260,872 1,260,872 1,260,872 1,193,321 1,196,637 1,153,999 850,070 6.25%
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 -821.38% -721.62% -595.31% -1,302.66% 30.70% 26.01% 86.68% -
ROE 0.00% 0.00% -162.90% -108.43% 1.15% 0.06% 2.01% -
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 1.58 2.40 3.51 4.63 4.66 1.20 3.74 -12.41%
EPS -12.60 -16.70 -16.29 -60.72 1.13 0.05 1.13 -
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 1.58 2.40 3.51 4.38 4.42 1.10 2.52 -6.93%
EPS -12.60 -16.70 -16.29 -57.47 1.07 0.05 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4699 -0.2799 0.10 0.53 0.9301 0.7596 0.3775 -
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 0.32 1.67 1.56 6.05 9.76 132.53 28.84 -49.97%
P/EPS -0.04 -0.24 -0.34 -0.46 40.27 3,180.00 96.04 -
EY -2,519.96 -417.54 -296.18 -216.86 2.48 0.03 1.04 -
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 0.32 1.46 1.28 5.94 13.41 135.03 25.77 -49.10%
P/EPS -0.04 -0.21 -0.28 -0.45 55.31 3,240.00 85.82 -
EY -2,519.96 -477.19 -362.00 -220.80 1.81 0.03 1.17 -
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