[PERISAI] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1.42%
YoY- 58.31%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 68,465 116,732 52,484 104,510 106,529 103,688 11,248 35.10%
PBT -3,458 52,229 -3,382 11,999 9,677 30,955 5,173 -
Tax -2,083 -5,419 15,057 638 -1,936 -8,975 -1,746 2.98%
NP -5,541 46,810 11,675 12,637 7,741 21,980 3,427 -
-
NP to SH -5,122 48,823 7,115 12,106 7,647 15,456 3,427 -
-
Tax Rate - 10.38% - -5.32% 20.01% 28.99% 33.75% -
Total Cost 74,006 69,922 40,809 91,873 98,788 81,708 7,821 45.40%
-
Net Worth 225,707 251,468 154,411 66,595 54,952 16,602 29,177 40.61%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 2,075 2,075 - -
Div Payout % - - - - 27.15% 13.43% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 225,707 251,468 154,411 66,595 54,952 16,602 29,177 40.61%
NOSH 663,846 661,760 220,588 208,109 208,468 207,536 208,411 21.28%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -8.09% 40.10% 22.24% 12.09% 7.27% 21.20% 30.47% -
ROE -2.27% 19.42% 4.61% 18.18% 13.92% 93.09% 11.75% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.31 17.64 23.79 50.22 51.10 49.96 5.40 11.37%
EPS -0.77 7.38 3.23 5.82 3.67 7.45 1.64 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.34 0.38 0.70 0.32 0.2636 0.08 0.14 15.92%
Adjusted Per Share Value based on latest NOSH - 208,109
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 5.43 9.26 4.16 8.29 8.45 8.22 0.89 35.15%
EPS -0.41 3.87 0.56 0.96 0.61 1.23 0.27 -
DPS 0.00 0.00 0.00 0.00 0.16 0.16 0.00 -
NAPS 0.179 0.1994 0.1225 0.0528 0.0436 0.0132 0.0231 40.64%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.50 0.58 0.39 1.41 1.08 1.30 0.89 -
P/RPS 4.85 3.29 1.64 2.81 2.11 2.60 16.49 -18.44%
P/EPS -64.80 7.86 12.09 24.24 29.44 17.46 54.12 -
EY -1.54 12.72 8.27 4.13 3.40 5.73 1.85 -
DY 0.00 0.00 0.00 0.00 0.93 0.77 0.00 -
P/NAPS 1.47 1.53 0.56 4.41 4.10 16.25 6.36 -21.65%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 25/11/09 28/11/08 28/11/07 29/11/06 24/11/05 - -
Price 0.52 0.57 0.30 1.22 1.09 1.25 0.00 -
P/RPS 5.04 3.23 1.26 2.43 2.13 2.50 0.00 -
P/EPS -67.40 7.73 9.30 20.97 29.72 16.78 0.00 -
EY -1.48 12.94 10.75 4.77 3.37 5.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.92 0.80 0.00 -
P/NAPS 1.53 1.50 0.43 3.81 4.14 15.63 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