[PERISAI] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 32.68%
YoY- 310.72%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 126,796 128,370 128,720 127,936 126,136 37,771 72,677 44.87%
PBT 46,916 53,272 86,562 99,136 64,528 10,688 15,869 105.85%
Tax 55,504 65,554 35,084 37,836 38,548 21,423 -1,397 -
NP 102,420 118,826 121,646 136,972 103,076 32,111 14,472 268.17%
-
NP to SH 94,728 92,174 110,153 123,734 93,256 28,497 13,421 267.51%
-
Tax Rate -118.31% -123.06% -40.53% -38.17% -59.74% -200.44% 8.80% -
Total Cost 24,376 9,544 7,073 -9,036 23,060 5,660 58,205 -43.99%
-
Net Worth 549,147 475,303 0 0 395,580 315,288 282,675 55.62%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 549,147 475,303 0 0 395,580 315,288 282,675 55.62%
NOSH 858,043 848,756 848,293 845,978 841,660 716,565 689,452 15.68%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 80.78% 92.57% 94.50% 107.06% 81.72% 85.01% 19.91% -
ROE 17.25% 19.39% 0.00% 0.00% 23.57% 9.04% 4.75% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.78 15.12 15.17 15.12 14.99 5.27 10.54 25.25%
EPS 11.04 10.86 12.99 14.62 11.08 3.97 1.95 217.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.56 0.00 0.00 0.47 0.44 0.41 34.52%
Adjusted Per Share Value based on latest NOSH - 850,327
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.06 10.18 10.21 10.15 10.00 3.00 5.76 44.97%
EPS 7.51 7.31 8.74 9.81 7.40 2.26 1.06 268.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4355 0.377 0.00 0.00 0.3137 0.2501 0.2242 55.61%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.08 1.08 0.92 0.87 0.82 0.74 0.51 -
P/RPS 7.31 7.14 6.06 5.75 5.47 14.04 4.84 31.60%
P/EPS 9.78 9.94 7.08 5.95 7.40 18.61 26.20 -48.12%
EY 10.22 10.06 14.11 16.81 13.51 5.37 3.82 92.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.93 0.00 0.00 1.74 1.68 1.24 22.90%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 08/05/13 07/02/13 21/11/12 15/08/12 23/05/12 22/02/12 23/11/11 -
Price 1.27 0.965 1.16 0.94 0.88 0.92 0.62 -
P/RPS 8.59 6.38 7.64 6.22 5.87 17.45 5.88 28.71%
P/EPS 11.50 8.89 8.93 6.43 7.94 23.13 31.85 -49.26%
EY 8.69 11.25 11.19 15.56 12.59 4.32 3.14 96.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.72 0.00 0.00 1.87 2.09 1.51 19.78%

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