[PERISAI] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 33.54%
YoY- 720.73%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 63,682 31,699 128,370 96,540 63,968 31,534 37,771 41.70%
PBT 24,914 11,729 53,272 64,922 49,568 16,132 10,688 75.89%
Tax 27,832 13,876 65,554 26,313 18,918 9,637 21,423 19.08%
NP 52,746 25,605 118,826 91,235 68,486 25,769 32,111 39.25%
-
NP to SH 47,743 23,682 92,174 82,615 61,867 23,314 28,497 41.10%
-
Tax Rate -111.71% -118.31% -123.06% -40.53% -38.17% -59.74% -200.44% -
Total Cost 10,936 6,094 9,544 5,305 -4,518 5,765 5,660 55.19%
-
Net Worth 618,719 549,147 475,303 0 0 395,580 315,288 56.80%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 618,719 549,147 475,303 0 0 395,580 315,288 56.80%
NOSH 923,462 858,043 848,756 848,293 845,978 841,660 716,565 18.44%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 82.83% 80.78% 92.57% 94.50% 107.06% 81.72% 85.01% -
ROE 7.72% 4.31% 19.39% 0.00% 0.00% 5.89% 9.04% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.90 3.69 15.12 11.38 7.56 3.75 5.27 19.70%
EPS 5.17 2.76 10.86 9.74 7.31 2.77 3.97 19.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.56 0.00 0.00 0.47 0.44 32.39%
Adjusted Per Share Value based on latest NOSH - 850,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.05 2.51 10.18 7.66 5.07 2.50 3.00 41.55%
EPS 3.79 1.88 7.31 6.55 4.91 1.85 2.26 41.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4907 0.4355 0.377 0.00 0.00 0.3137 0.2501 56.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.57 1.08 1.08 0.92 0.87 0.82 0.74 -
P/RPS 22.77 29.23 7.14 8.08 11.51 21.89 14.04 38.07%
P/EPS 30.37 39.13 9.94 9.45 11.90 29.60 18.61 38.65%
EY 3.29 2.56 10.06 10.59 8.41 3.38 5.37 -27.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 1.69 1.93 0.00 0.00 1.74 1.68 24.74%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 08/05/13 07/02/13 21/11/12 15/08/12 23/05/12 22/02/12 -
Price 1.48 1.27 0.965 1.16 0.94 0.88 0.92 -
P/RPS 21.46 34.38 6.38 10.19 12.43 23.49 17.45 14.80%
P/EPS 28.63 46.01 8.89 11.91 12.85 31.77 23.13 15.29%
EY 3.49 2.17 11.25 8.40 7.78 3.15 4.32 -13.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.98 1.72 0.00 0.00 1.87 2.09 3.79%

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