[PERISAI] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.82%
YoY- 897.26%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 19,002 13,468 20,749 33,396 33,679 28,908 15,660 13.77%
PBT 6,228 -6,941 7,877 17,334 18,214 8,804 1,595 148.17%
Tax -41 -1,923 493 -316 -3,499 -2,097 3,321 -
NP 6,187 -8,864 8,370 17,018 14,715 6,707 4,916 16.58%
-
NP to SH 6,187 -8,445 8,272 17,123 16,030 7,398 4,125 31.06%
-
Tax Rate 0.66% - -6.26% 1.82% 19.21% 23.82% -208.21% -
Total Cost 12,815 22,332 12,379 16,378 18,964 22,201 10,744 12.48%
-
Net Worth 239,496 237,515 251,468 162,866 232,788 212,213 154,411 34.02%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 239,496 237,515 251,468 162,866 232,788 212,213 154,411 34.02%
NOSH 665,268 659,765 661,760 440,179 294,669 294,741 220,588 108.88%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 32.56% -65.82% 40.34% 50.96% 43.69% 23.20% 31.39% -
ROE 2.58% -3.56% 3.29% 10.51% 6.89% 3.49% 2.67% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.86 2.04 3.14 7.59 11.43 9.81 7.10 -45.48%
EPS 0.93 -1.28 1.25 3.89 5.44 2.51 1.87 -37.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.38 0.37 0.79 0.72 0.70 -35.83%
Adjusted Per Share Value based on latest NOSH - 440,179
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.51 1.07 1.65 2.65 2.67 2.29 1.24 14.04%
EPS 0.49 -0.67 0.66 1.36 1.27 0.59 0.33 30.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1899 0.1884 0.1994 0.1292 0.1846 0.1683 0.1225 33.98%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.46 0.54 0.58 0.62 0.25 0.30 0.39 -
P/RPS 16.10 26.45 18.50 8.17 2.19 3.06 5.49 105.01%
P/EPS 49.46 -42.19 46.40 15.94 4.60 11.95 20.86 77.90%
EY 2.02 -2.37 2.16 6.27 21.76 8.37 4.79 -43.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.50 1.53 1.68 0.32 0.42 0.56 73.60%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 25/11/09 27/08/09 26/05/09 26/02/09 28/11/08 -
Price 0.52 0.47 0.57 0.61 0.56 0.24 0.30 -
P/RPS 18.21 23.02 18.18 8.04 4.90 2.45 4.23 164.86%
P/EPS 55.91 -36.72 45.60 15.68 10.29 9.56 16.04 130.06%
EY 1.79 -2.72 2.19 6.38 9.71 10.46 6.23 -56.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.31 1.50 1.65 0.71 0.33 0.43 124.00%

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