[PERISAI] QoQ 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- 132.15%
YoY- -96.01%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
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 56,730 55,767 44,720 10,776 10,870 13,845 34,136 40.34%
PBT 18,889 17,161 6,493 4,158 53 -807 13,918 22.60%
Tax -7,936 -40 -701 0 134 4,408 12,152 -
NP 10,953 17,121 5,792 4,158 187 3,601 26,070 -43.93%
-
NP to SH 7,032 13,522 2,232 961 -2,989 577 23,439 -55.21%
-
Tax Rate 42.01% 0.23% 10.80% 0.00% -252.83% - -87.31% -
Total Cost 45,777 38,646 38,928 6,618 10,683 10,244 8,066 218.50%
-
Net Worth 70,320,001 1,172,704 1,069,010 1,057,100 886,024 957,819 824,891 1842.21%
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 1,172,704 1,069,010 1,057,100 886,024 957,819 824,891 1842.21%
NOSH 70,320,001 1,196,637 1,174,736 1,201,250 1,067,499 1,153,999 1,005,965 1601.32%
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% 30.70% 12.95% 38.59% 1.72% 26.01% 76.37% -
ROE 0.01% 1.15% 0.21% 0.09% -0.34% 0.06% 2.84% -
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 0.08 4.66 3.81 0.90 1.02 1.20 3.39 -91.79%
EPS 0.59 1.13 0.19 0.08 -0.28 0.05 2.33 -60.00%
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 4.50 4.42 3.55 0.85 0.86 1.10 2.71 40.26%
EPS 0.56 1.07 0.18 0.08 -0.24 0.05 1.86 -55.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 55.7709 0.9301 0.8478 0.8384 0.7027 0.7596 0.6542 1842.26%
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 675.56 9.76 33.36 175.02 151.24 132.53 37.72 585.73%
P/EPS 5,450.00 40.27 668.42 1,962.50 -550.00 3,180.00 54.94 2048.92%
EY 0.02 2.48 0.15 0.05 -0.18 0.03 1.82 -95.07%
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 675.56 13.41 26.27 152.72 157.13 135.03 41.85 539.80%
P/EPS 5,450.00 55.31 526.32 1,712.50 -571.43 3,240.00 60.94 1905.32%
EY 0.02 1.81 0.19 0.06 -0.18 0.03 1.64 -94.71%
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