[PERISAI] YoY TTM Result on 31-Dec-2015 [#4]

Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -2321.96%
YoY- -5245.84%
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 116,906 127,180 167,618 214,784 122,133 111,663 128,370 -1.42%
PBT -236,376 -469,530 -572,029 -601,902 27,865 38,051 35,598 -
Tax -677 -536 -35,301 -27,780 -607 44,392 65,554 -
NP -237,053 -470,066 -607,330 -629,682 27,258 82,443 101,152 -
-
NP to SH -226,604 -456,436 -553,703 -706,318 13,726 71,785 75,282 -
-
Tax Rate - - - - 2.18% -116.66% -184.15% -
Total Cost 353,959 597,246 774,948 844,466 94,875 29,220 27,218 48.40%
-
Net Worth -592,421 -352,932 126,061 668,260 1,172,704 957,819 476,039 -
Dividend
30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth -592,421 -352,932 126,061 668,260 1,172,704 957,819 476,039 -
NOSH 1,260,872 1,260,872 1,260,613 1,193,321 1,196,637 1,153,999 850,070 6.25%
Ratio Analysis
30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -202.77% -369.61% -362.33% -293.17% 22.32% 73.83% 78.80% -
ROE 0.00% 0.00% -439.23% -105.70% 1.17% 7.49% 15.81% -
Per Share
30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.27 10.09 13.30 18.00 10.21 9.68 15.10 -7.23%
EPS -17.98 -36.21 -43.92 -59.19 1.15 6.22 8.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.47 -0.28 0.10 0.56 0.98 0.83 0.56 -
Adjusted Per Share Value based on latest NOSH - 1,193,321
30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.27 10.09 13.29 17.03 9.69 8.86 10.18 -1.43%
EPS -17.97 -36.20 -43.91 -56.02 1.09 5.69 5.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4699 -0.2799 0.10 0.53 0.9301 0.7596 0.3775 -
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/06/19 29/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.005 0.04 0.055 0.28 0.455 1.59 1.08 -
P/RPS 0.05 0.40 0.41 1.56 4.46 16.43 7.15 -53.40%
P/EPS -0.03 -0.11 -0.13 -0.47 39.67 25.56 12.20 -
EY -3,595.54 -905.29 -798.61 -211.39 2.52 3.91 8.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.55 0.50 0.46 1.92 1.93 -
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/08/19 28/08/18 29/08/17 25/02/16 25/02/15 26/02/14 07/02/13 -
Price 0.005 0.035 0.045 0.275 0.625 1.62 0.965 -
P/RPS 0.05 0.35 0.34 1.53 6.12 16.74 6.39 -52.59%
P/EPS -0.03 -0.10 -0.10 -0.46 54.49 26.04 10.90 -
EY -3,595.54 -1,034.61 -976.07 -215.23 1.84 3.84 9.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.45 0.49 0.64 1.95 1.72 -

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