[PERISAI] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 4.31%
YoY- 26.02%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 126,136 37,771 72,677 68,110 68,592 75,213 73,329 43.51%
PBT 64,528 10,688 15,869 30,822 28,960 9,881 4,644 477.04%
Tax 38,548 21,423 -1,397 -696 -80 371 -213 -
NP 103,076 32,111 14,472 30,126 28,880 10,252 4,430 713.46%
-
NP to SH 93,256 28,497 13,421 30,126 28,880 10,252 4,430 660.98%
-
Tax Rate -59.74% -200.44% 8.80% 2.26% 0.28% -3.75% 4.59% -
Total Cost 23,060 5,660 58,205 37,984 39,712 64,961 68,898 -51.76%
-
Net Worth 395,580 315,288 282,675 256,678 247,351 231,496 225,963 45.20%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 395,580 315,288 282,675 256,678 247,351 231,496 225,963 45.20%
NOSH 841,660 716,565 689,452 675,470 668,518 661,419 664,599 17.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 81.72% 85.01% 19.91% 44.23% 42.10% 13.63% 6.04% -
ROE 23.57% 9.04% 4.75% 11.74% 11.68% 4.43% 1.96% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.99 5.27 10.54 10.08 10.26 11.37 11.03 22.66%
EPS 11.08 3.97 1.95 4.46 4.32 1.55 0.67 547.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.44 0.41 0.38 0.37 0.35 0.34 24.06%
Adjusted Per Share Value based on latest NOSH - 682,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 10.00 3.00 5.76 5.40 5.44 5.97 5.82 43.40%
EPS 7.40 2.26 1.06 2.39 2.29 0.81 0.35 663.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3137 0.2501 0.2242 0.2036 0.1962 0.1836 0.1792 45.20%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.82 0.74 0.51 0.80 0.82 0.55 0.50 -
P/RPS 5.47 14.04 4.84 7.93 7.99 4.84 4.53 13.38%
P/EPS 7.40 18.61 26.20 17.94 18.98 35.48 75.00 -78.61%
EY 13.51 5.37 3.82 5.58 5.27 2.82 1.33 368.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.68 1.24 2.11 2.22 1.57 1.47 11.88%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 22/02/12 23/11/11 23/08/11 26/05/11 25/02/11 25/11/10 -
Price 0.88 0.92 0.62 0.70 0.75 0.56 0.52 -
P/RPS 5.87 17.45 5.88 6.94 7.31 4.92 4.71 15.79%
P/EPS 7.94 23.13 31.85 15.70 17.36 36.13 78.00 -78.16%
EY 12.59 4.32 3.14 6.37 5.76 2.77 1.28 358.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.09 1.51 1.84 2.03 1.60 1.53 14.30%

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