[PERISAI] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 98.35%
YoY- 99.51%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 129,392 127,180 129,265 135,176 159,564 275,587 198,240 -24.73%
PBT -88,932 -469,530 -335,313 -10,752 -177,548 -605,985 -293,489 -54.85%
Tax -712 -536 -570 -522 -644 -968 -674 3.72%
NP -89,644 -470,066 -335,884 -11,274 -178,192 -606,953 -294,163 -54.68%
-
NP to SH -79,524 -456,436 -327,889 -2,786 -168,676 -560,431 -304,351 -59.09%
-
Tax Rate - - - - - - - -
Total Cost 219,036 597,246 465,149 146,450 337,756 882,540 492,403 -41.69%
-
Net Worth -390,746 -352,932 -176,466 75,628 88,233 126,061 352,945 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth -390,746 -352,932 -176,466 75,628 88,233 126,061 352,945 -
NOSH 1,260,872 1,260,872 1,260,872 1,260,872 1,260,872 1,260,872 1,260,872 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -69.28% -369.61% -259.84% -8.34% -111.67% -220.24% -148.39% -
ROE 0.00% 0.00% 0.00% -3.68% -191.17% -444.57% -86.23% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.27 10.09 10.26 10.72 12.66 21.86 15.73 -24.72%
EPS -6.32 -36.21 -26.01 -0.22 -0.12 -45.14 -24.59 -59.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.31 -0.28 -0.14 0.06 0.07 0.10 0.28 -
Adjusted Per Share Value based on latest NOSH - 1,260,872
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.26 10.09 10.25 10.72 12.66 21.86 15.72 -24.73%
EPS -6.31 -36.20 -26.00 -0.22 -13.38 -44.45 -24.14 -59.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3099 -0.2799 -0.14 0.06 0.07 0.10 0.2799 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.035 0.04 0.045 0.03 0.05 0.055 0.065 -
P/RPS 0.34 0.40 0.44 0.28 0.39 0.25 0.41 -11.72%
P/EPS -0.55 -0.11 -0.17 -13.57 -0.37 -0.12 -0.27 60.62%
EY -180.26 -905.29 -578.07 -7.37 -267.64 -808.31 -371.46 -38.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.50 0.71 0.55 0.23 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 25/05/18 27/02/18 29/11/17 29/08/17 22/05/17 -
Price 0.025 0.035 0.045 0.05 0.035 0.045 0.065 -
P/RPS 0.24 0.35 0.44 0.47 0.28 0.21 0.41 -30.00%
P/EPS -0.40 -0.10 -0.17 -22.62 -0.26 -0.10 -0.27 29.92%
EY -252.36 -1,034.61 -578.07 -4.42 -382.34 -987.93 -371.46 -22.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.83 0.50 0.45 0.23 -

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