[PERISAI] YoY 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- 103.49%
YoY- 101.41%
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 32,472 27,697 38,268 53,659 10,776 31,983 32,434 0.01%
PBT -26,178 39,011 15,270 16,622 4,158 13,185 15,762 -
Tax -183 -100 -83 -10,874 0 13,956 9,281 -
NP -26,361 38,911 15,187 5,748 4,158 27,141 25,043 -
-
NP to SH -24,786 40,776 10,249 1,606 961 24,061 21,661 -
-
Tax Rate - 0.26% 0.54% 65.42% 0.00% -105.85% -58.88% -
Total Cost 58,833 -11,214 23,081 47,911 6,618 4,842 7,391 37.54%
-
Net Worth -415,955 75,628 428,560 1,321,861 1,057,100 627,271 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 1,321,861 1,057,100 627,271 0 -
NOSH 1,260,872 1,260,872 1,260,872 1,235,384 1,201,250 936,225 850,327 6.24%
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 -81.18% 140.49% 39.69% 10.71% 38.59% 84.86% 77.21% -
ROE 0.00% 53.92% 2.39% 0.12% 0.09% 3.84% 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 2.58 2.20 3.04 4.34 0.90 3.42 3.81 -5.81%
EPS -1.97 3.23 0.82 0.13 0.08 2.57 2.54 -
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 2.58 2.20 3.04 4.26 0.85 2.54 2.57 0.05%
EPS -1.97 3.23 0.81 0.13 0.08 1.91 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3299 0.06 0.3399 1.0484 0.8384 0.4975 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 0.58 1.37 2.80 10.36 175.02 45.96 22.81 -43.12%
P/EPS -0.76 0.93 10.45 346.15 1,962.50 61.09 34.15 -
EY -131.09 107.83 9.57 0.29 0.05 1.64 2.93 -
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 0.19 2.28 2.31 7.48 152.72 43.32 24.64 -52.65%
P/EPS -0.25 1.55 8.61 250.00 1,712.50 57.59 36.90 -
EY -393.28 64.70 11.62 0.40 0.06 1.74 2.71 -
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