[PERISAI] YoY 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- -699.68%
YoY- -274.49%
View:
Show?
Quarter Result
31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 32,213 29,361 49,142 44,720 34,136 32,572 20,453 6.24%
PBT -24,855 -246,109 22,819 6,493 13,918 15,354 -3,509 29.80%
Tax -194 -167 -8,750 -701 12,152 7,395 -700 -15.71%
NP -25,049 -246,276 14,069 5,792 26,070 22,749 -4,209 26.83%
-
NP to SH -23,120 -244,524 9,628 2,232 23,439 20,748 -4,997 22.64%
-
Tax Rate - - 38.35% 10.80% -87.31% -48.16% - -
Total Cost 57,262 275,637 35,073 38,928 8,066 9,823 24,662 11.87%
-
Net Worth -428,560 -176,466 1,497,688 1,069,010 824,891 0 292,681 -
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 1,497,688 1,069,010 824,891 0 292,681 -
NOSH 1,260,872 1,260,872 1,188,641 1,174,736 1,005,965 850,000 713,857 7.87%
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 -77.76% -838.79% 28.63% 12.95% 76.37% 69.84% -20.58% -
ROE 0.00% 0.00% 0.64% 0.21% 2.84% 0.00% -1.71% -
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 2.56 2.33 4.13 3.81 3.39 3.83 2.87 -1.51%
EPS -1.83 -19.40 0.81 0.19 2.33 2.44 0.70 -
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 2.55 2.33 3.90 3.55 2.71 2.58 1.62 6.23%
EPS -1.83 -19.39 0.76 0.18 1.86 1.65 -0.40 22.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3399 -0.14 1.1878 0.8478 0.6542 0.00 0.2321 -
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 0.20 1.93 7.86 33.36 37.72 24.01 17.80 -45.01%
P/EPS -0.27 -0.23 40.12 668.42 54.94 37.69 -72.86 -52.57%
EY -366.85 -431.10 2.49 0.15 1.82 2.65 -1.37 110.63%
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 0.20 1.93 7.38 26.27 41.85 30.27 21.64 -46.43%
P/EPS -0.27 -0.23 37.65 526.32 60.94 47.52 -88.57 -53.79%
EY -366.85 -431.10 2.66 0.19 1.64 2.10 -1.13 116.10%
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