[PERISAI] YoY TTM Result on 31-Mar-2014 [#1]

Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -37.15%
YoY- -40.36%
View:
Show?
TTM Result
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 168,595 202,136 167,993 90,834 128,535 97,041 73,359 13.64%
PBT -350,594 -975,184 46,701 26,375 31,195 48,992 10,893 -
Tax -551 -42,549 -8,677 30,650 69,793 1,668 392 -
NP -351,145 -1,017,733 38,024 57,025 100,988 50,660 11,285 -
-
NP to SH -302,569 -1,024,616 23,747 45,114 75,650 44,591 11,285 -
-
Tax Rate - - 18.58% -116.21% -223.73% -3.40% -3.60% -
Total Cost 519,740 1,219,869 129,969 33,809 27,547 46,381 62,074 38.62%
-
Net Worth 88,233 357,235 70,320,001 886,024 549,147 395,580 247,351 -14.65%
Dividend
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 88,233 357,235 70,320,001 886,024 549,147 395,580 247,351 -14.65%
NOSH 1,260,872 1,231,847 70,320,001 1,067,499 858,043 841,660 668,518 10.24%
Ratio Analysis
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -208.28% -503.49% 22.63% 62.78% 78.57% 52.20% 15.38% -
ROE -342.92% -286.82% 0.03% 5.09% 13.78% 11.27% 4.56% -
Per Share
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 13.38 16.41 0.24 8.51 14.98 11.53 10.97 3.09%
EPS -24.00 -83.18 0.03 4.23 8.82 5.30 1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.29 1.00 0.83 0.64 0.47 0.37 -22.57%
Adjusted Per Share Value based on latest NOSH - 1,067,499
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 13.37 16.03 13.32 7.20 10.19 7.70 5.82 13.63%
EPS -24.00 -81.26 1.88 3.58 6.00 3.54 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.2833 55.7709 0.7027 0.4355 0.3137 0.1962 -14.64%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/09/17 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.05 0.125 0.545 1.54 1.08 0.82 0.82 -
P/RPS 0.37 0.76 228.13 18.10 7.21 7.11 7.47 -36.98%
P/EPS -0.21 -0.15 1,613.86 36.44 12.25 15.48 48.58 -
EY -480.09 -665.42 0.06 2.74 8.16 6.46 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.43 0.55 1.86 1.69 1.74 2.22 -16.07%
Price Multiplier on Announcement Date
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/11/17 29/11/16 13/05/15 15/05/14 08/05/13 23/05/12 26/05/11 -
Price 0.035 0.045 0.545 1.60 1.27 0.88 0.75 -
P/RPS 0.26 0.27 228.13 18.80 8.48 7.63 6.83 -39.48%
P/EPS -0.15 -0.05 1,613.86 37.86 14.40 16.61 44.43 -
EY -685.84 -1,848.38 0.06 2.64 6.94 6.02 2.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.16 0.55 1.93 1.98 1.87 2.03 -19.37%

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