[PERISAI] YoY TTM Result on 30-Sep-2016 [#1]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -41.98%
YoY- -3323.28%
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 93,886 119,637 168,595 202,136 167,993 90,834 128,535 -4.71%
PBT -253,151 -447,376 -350,594 -975,184 46,701 26,375 31,195 -
Tax -533 -553 -551 -42,549 -8,677 30,650 69,793 -
NP -253,684 -447,929 -351,145 -1,017,733 38,024 57,025 100,988 -
-
NP to SH -243,441 -434,148 -302,569 -1,024,616 23,747 45,114 75,650 -
-
Tax Rate - - - - 18.58% -116.21% -223.73% -
Total Cost 347,570 567,566 519,740 1,219,869 129,969 33,809 27,547 47.66%
-
Net Worth -642,840 -390,746 88,233 357,235 70,320,001 886,024 549,147 -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth -642,840 -390,746 88,233 357,235 70,320,001 886,024 549,147 -
NOSH 1,260,872 1,260,872 1,260,872 1,231,847 70,320,001 1,067,499 858,043 6.09%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -270.20% -374.41% -208.28% -503.49% 22.63% 62.78% 78.57% -
ROE 0.00% 0.00% -342.92% -286.82% 0.03% 5.09% 13.78% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 7.45 9.49 13.38 16.41 0.24 8.51 14.98 -10.18%
EPS -19.31 -34.44 -24.00 -83.18 0.03 4.23 8.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.51 -0.31 0.07 0.29 1.00 0.83 0.64 -
Adjusted Per Share Value based on latest NOSH - 1,231,847
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 7.45 9.49 13.37 16.03 13.32 7.20 10.19 -4.70%
EPS -19.31 -34.43 -24.00 -81.26 1.88 3.58 6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5098 -0.3099 0.07 0.2833 55.7709 0.7027 0.4355 -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 31/03/15 31/03/14 29/03/13 -
Price 0.005 0.035 0.05 0.125 0.545 1.54 1.08 -
P/RPS 0.07 0.37 0.37 0.76 228.13 18.10 7.21 -50.96%
P/EPS -0.03 -0.10 -0.21 -0.15 1,613.86 36.44 12.25 -
EY -3,862.70 -984.09 -480.09 -665.42 0.06 2.74 8.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.71 0.43 0.55 1.86 1.69 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/11/19 29/11/18 29/11/17 29/11/16 13/05/15 15/05/14 08/05/13 -
Price 0.005 0.025 0.035 0.045 0.545 1.60 1.27 -
P/RPS 0.07 0.26 0.26 0.27 228.13 18.80 8.48 -52.17%
P/EPS -0.03 -0.07 -0.15 -0.05 1,613.86 37.86 14.40 -
EY -3,862.70 -1,377.73 -685.84 -1,848.38 0.06 2.64 6.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.50 0.16 0.55 1.93 1.98 -

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