[PERISAI] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
13-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 66.08%
YoY- -104.25%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 226,920 122,133 88,488 43,292 43,480 111,663 130,424 44.70%
PBT 75,556 27,865 14,272 8,422 212 38,025 51,776 28.68%
Tax -31,744 -607 -756 268 536 44,392 53,312 -
NP 43,812 27,258 13,516 8,690 748 82,417 105,088 -44.22%
-
NP to SH 28,128 13,726 272 -4,056 -11,956 71,759 94,909 -55.58%
-
Tax Rate 42.01% 2.18% 5.30% -3.18% -252.83% -116.74% -102.97% -
Total Cost 183,108 94,875 74,972 34,602 42,732 29,246 25,336 274.25%
-
Net Worth 70,320,001 1,139,956 928,200 991,466 886,024 817,009 779,295 1917.32%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 70,320,001 1,139,956 928,200 991,466 886,024 817,009 779,295 1917.32%
NOSH 70,320,001 1,163,220 1,020,000 1,126,666 1,067,499 984,348 950,360 1667.12%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 19.31% 22.32% 15.27% 20.07% 1.72% 73.81% 80.57% -
ROE 0.04% 1.20% 0.03% -0.41% -1.35% 8.78% 12.18% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.32 10.50 8.68 3.84 4.07 11.34 13.72 -91.85%
EPS 2.36 1.18 0.03 -0.36 -1.12 7.29 9.99 -61.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 0.91 0.88 0.83 0.83 0.82 14.15%
Adjusted Per Share Value based on latest NOSH - 1,201,250
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.00 9.69 7.02 3.43 3.45 8.86 10.34 44.75%
EPS 2.23 1.09 0.02 -0.32 -0.95 5.69 7.53 -55.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 55.7709 0.9041 0.7362 0.7863 0.7027 0.648 0.6181 1917.23%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.545 0.455 1.27 1.57 1.54 1.59 1.28 -
P/RPS 168.89 4.33 14.64 40.86 37.81 14.02 9.33 590.63%
P/EPS 1,362.50 38.56 4,762.50 -436.11 -137.50 21.81 12.82 2150.09%
EY 0.07 2.59 0.02 -0.23 -0.73 4.58 7.80 -95.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.46 1.40 1.78 1.86 1.92 1.56 -50.12%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 13/05/15 25/02/15 05/11/14 13/08/14 15/05/14 26/02/14 13/11/13 -
Price 0.545 0.625 1.00 1.37 1.60 1.62 1.42 -
P/RPS 168.89 5.95 11.53 35.65 39.28 14.28 10.35 544.43%
P/EPS 1,362.50 52.97 3,750.00 -380.56 -142.86 22.22 14.22 1999.73%
EY 0.07 1.89 0.03 -0.26 -0.70 4.50 7.03 -95.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 1.10 1.56 1.93 1.95 1.73 -53.45%

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