[PERSTIM] YoY Quarter Result on 30-Sep-2021 [#2]

Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 102.52%
YoY- -28.13%
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 219,188 465,184 286,083 222,494 239,955 271,523 234,342 -1.10%
PBT 1,378 7,403 13,537 19,562 10,703 15,643 4,446 -17.72%
Tax -1,726 -8,432 -2,601 -4,346 -2,362 -3,403 -932 10.81%
NP -348 -1,029 10,936 15,216 8,341 12,240 3,514 -
-
NP to SH -348 -1,029 10,936 15,216 8,341 12,240 3,514 -
-
Tax Rate 125.25% 113.90% 19.21% 22.22% 22.07% 21.75% 20.96% -
Total Cost 219,536 466,213 275,147 207,278 231,614 259,283 230,828 -0.83%
-
Net Worth 546,076 538,330 521,548 416,086 389,274 380,337 376,364 6.39%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 12,909 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 546,076 538,330 521,548 416,086 389,274 380,337 376,364 6.39%
NOSH 129,096 129,096 129,096 99,304 99,304 99,304 99,304 4.46%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -0.16% -0.22% 3.82% 6.84% 3.48% 4.51% 1.50% -
ROE -0.06% -0.19% 2.10% 3.66% 2.14% 3.22% 0.93% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 169.79 360.34 221.60 224.05 241.64 273.42 235.98 -5.33%
EPS -0.27 -0.80 8.47 15.32 8.40 12.33 3.54 -
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.23 4.17 4.04 4.19 3.92 3.83 3.79 1.84%
Adjusted Per Share Value based on latest NOSH - 129,096
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 169.79 360.34 221.60 172.35 185.87 210.33 181.53 -1.10%
EPS -0.27 -0.80 8.47 11.79 6.46 9.48 2.72 -
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.23 4.17 4.04 3.2231 3.0154 2.9462 2.9154 6.39%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.48 4.28 4.07 3.80 4.49 4.84 5.72 -
P/RPS 2.05 1.19 1.84 1.70 1.86 1.77 2.42 -2.72%
P/EPS -1,290.96 -536.96 48.05 24.80 53.46 39.27 161.65 -
EY -0.08 -0.19 2.08 4.03 1.87 2.55 0.62 -
DY 0.00 2.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.03 1.01 0.91 1.15 1.26 1.51 -9.67%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 09/11/22 24/11/21 13/10/20 30/10/19 31/10/18 30/10/17 -
Price 3.41 4.28 3.75 3.22 4.53 4.65 5.70 -
P/RPS 2.01 1.19 1.69 1.44 1.87 1.70 2.42 -3.04%
P/EPS -1,264.99 -536.96 44.27 21.01 53.93 37.73 161.08 -
EY -0.08 -0.19 2.26 4.76 1.85 2.65 0.62 -
DY 0.00 2.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.03 0.93 0.77 1.16 1.21 1.50 -9.75%

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