[PERISAI] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 3.89%
YoY- 694.27%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 65,236 37,698 39,897 28,024 175,424 116,905 106,516 -27.85%
PBT 6,716 761 10,113 8,922 31,928 5,459 9,216 -19.00%
Tax 1,124 18,790 -644 14,022 -10,464 -1,284 -2,049 -
NP 7,840 19,551 9,469 22,944 21,464 4,175 7,166 6.17%
-
NP to SH 8,088 11,758 16,676 16,648 16,024 5,004 7,206 7.99%
-
Tax Rate -16.74% -2,469.12% 6.37% -157.16% 32.77% 23.52% 22.23% -
Total Cost 57,396 18,147 30,428 5,080 153,960 112,730 99,349 -30.61%
-
Net Worth 68,789 66,593 66,593 62,908 58,429 54,564 54,798 16.35%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 68,789 66,593 66,593 62,908 58,429 54,564 54,798 16.35%
NOSH 208,453 208,106 208,103 208,100 207,564 208,499 207,884 0.18%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.02% 51.86% 23.73% 81.87% 12.24% 3.57% 6.73% -
ROE 11.76% 17.66% 25.04% 26.46% 27.42% 9.17% 13.15% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 31.30 18.11 19.17 13.47 84.52 56.07 51.24 -27.98%
EPS 3.88 5.65 8.01 8.00 7.72 2.40 3.47 7.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.32 0.32 0.3023 0.2815 0.2617 0.2636 16.14%
Adjusted Per Share Value based on latest NOSH - 207,596
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 5.17 2.99 3.16 2.22 13.91 9.27 8.45 -27.90%
EPS 0.64 0.93 1.32 1.32 1.27 0.40 0.57 8.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0546 0.0528 0.0528 0.0499 0.0463 0.0433 0.0435 16.34%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.53 0.62 1.41 1.16 0.93 1.05 1.08 -
P/RPS 1.69 3.42 7.35 8.61 1.10 1.87 2.11 -13.74%
P/EPS 13.66 10.97 17.60 14.50 12.05 43.75 31.15 -42.25%
EY 7.32 9.11 5.68 6.90 8.30 2.29 3.21 73.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.94 4.41 3.84 3.30 4.01 4.10 -46.34%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 27/02/08 28/11/07 29/08/07 29/05/07 27/02/07 29/11/06 -
Price 0.60 0.54 1.22 1.25 0.86 0.94 1.09 -
P/RPS 1.92 2.98 6.36 9.28 1.02 1.68 2.13 -6.67%
P/EPS 15.46 9.56 15.22 15.62 11.14 39.17 31.44 -37.67%
EY 6.47 10.46 6.57 6.40 8.98 2.55 3.18 60.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.69 3.81 4.13 3.06 3.59 4.14 -42.15%

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