[PERISAI] QoQ Quarter Result on 30-Jun-2016

Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016
Profit Trend
QoQ- 33.67%
YoY- -267.06%
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 46,129 38,268 38,914 53,081 54,888 55,253 49,142 -4.12%
PBT -60,275 15,270 -300,613 2,883 7,288 -719,533 22,819 -
Tax -126 -83 -120 -802 -6,613 -223 -8,750 -94.06%
NP -60,401 15,187 -300,733 2,081 675 -719,756 14,069 -
-
NP to SH -65,295 10,249 -293,303 -2,683 -4,045 -724,585 9,628 -
-
Tax Rate - 0.54% - 27.82% 90.74% - 38.35% -
Total Cost 106,530 23,081 339,647 51,000 54,213 775,009 35,073 109.59%
-
Net Worth 352,945 428,560 357,235 634,163 612,878 668,260 1,497,688 -61.81%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 352,945 428,560 357,235 634,163 612,878 668,260 1,497,688 -61.81%
NOSH 1,260,872 1,260,872 1,231,847 1,219,545 1,225,757 1,193,321 1,188,641 4.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -130.94% 39.69% -772.81% 3.92% 1.23% -1,302.66% 28.63% -
ROE -18.50% 2.39% -82.10% -0.42% -0.66% -108.43% 0.64% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 3.66 3.04 3.16 4.35 4.48 4.63 4.13 -7.73%
EPS -5.18 0.82 -0.24 -0.22 -0.33 -60.72 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.34 0.29 0.52 0.50 0.56 1.26 -63.27%
Adjusted Per Share Value based on latest NOSH - 1,219,545
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 3.66 3.04 3.09 4.21 4.35 4.38 3.90 -4.14%
EPS -5.18 0.81 -23.26 -0.21 -0.32 -57.47 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2799 0.3399 0.2833 0.503 0.4861 0.53 1.1878 -61.81%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.065 0.085 0.125 0.235 0.25 0.28 0.325 -
P/RPS 1.78 2.80 3.96 0.00 0.00 6.05 7.86 -62.81%
P/EPS -1.25 10.45 -0.52 0.00 0.00 -0.46 40.12 -
EY -79.69 9.57 -190.48 0.00 0.00 -216.86 2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.43 0.00 0.00 0.50 0.26 -7.84%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 24/02/17 29/11/16 24/08/16 19/05/16 25/02/16 23/11/15 -
Price 0.065 0.07 0.045 0.20 0.255 0.275 0.305 -
P/RPS 1.78 2.31 1.42 0.00 0.00 5.94 7.38 -61.21%
P/EPS -1.25 8.61 -0.19 0.00 0.00 -0.45 37.65 -
EY -79.69 11.62 -529.11 0.00 0.00 -220.80 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.16 0.00 0.00 0.49 0.24 -2.79%

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