[PERISAI] YoY Quarter Result on 31-Mar-2015 [#1]

Announcement Date
13-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -48.0%
YoY- 335.26%
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 32,348 39,891 38,914 56,730 10,870 31,699 31,534 0.39%
PBT -22,233 -44,387 -300,613 18,889 53 11,729 16,132 -
Tax -178 -161 -120 -7,936 134 13,876 9,637 -
NP -22,411 -44,548 -300,733 10,953 187 25,605 25,769 -
-
NP to SH -19,881 -42,169 -293,303 7,032 -2,989 23,682 23,314 -
-
Tax Rate - - - 42.01% -252.83% -118.31% -59.74% -
Total Cost 54,759 84,439 339,647 45,777 10,683 6,094 5,765 41.35%
-
Net Worth -390,746 88,233 357,235 70,320,001 886,024 549,147 395,580 -
Dividend
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth -390,746 88,233 357,235 70,320,001 886,024 549,147 395,580 -
NOSH 1,260,872 1,260,872 1,231,847 70,320,001 1,067,499 858,043 841,660 6.41%
Ratio Analysis
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -69.28% -111.67% -772.81% 19.31% 1.72% 80.78% 81.72% -
ROE 0.00% -47.79% -82.10% 0.01% -0.34% 4.31% 5.89% -
Per Share
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2.57 3.16 3.16 0.08 1.02 3.69 3.75 -5.64%
EPS -1.58 -0.03 -0.24 0.59 -0.28 2.76 2.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.31 0.07 0.29 1.00 0.83 0.64 0.47 -
Adjusted Per Share Value based on latest NOSH - 70,320,001
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2.57 3.16 3.09 4.50 0.86 2.51 2.50 0.42%
EPS -1.58 -3.34 -23.26 0.56 -0.24 1.88 1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3099 0.07 0.2833 55.7709 0.7027 0.4355 0.3137 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.035 0.05 0.125 0.545 1.54 1.08 0.82 -
P/RPS 1.36 1.58 3.96 675.56 151.24 29.23 21.89 -34.76%
P/EPS -2.22 -1.49 -0.52 5,450.00 -550.00 39.13 29.60 -
EY -45.06 -66.91 -190.48 0.02 -0.18 2.56 3.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.71 0.43 0.55 1.86 1.69 1.74 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/11/18 29/11/17 29/11/16 13/05/15 15/05/14 08/05/13 23/05/12 -
Price 0.025 0.035 0.045 0.545 1.60 1.27 0.88 -
P/RPS 0.97 1.11 1.42 675.56 157.13 34.38 23.49 -38.73%
P/EPS -1.59 -1.05 -0.19 5,450.00 -571.43 46.01 31.77 -
EY -63.09 -95.59 -529.11 0.02 -0.18 2.17 3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.50 0.16 0.55 1.93 1.98 1.87 -

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