[PERISAI] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 140.24%
YoY- -1.39%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 33,396 33,679 28,908 15,660 11,385 16,309 9,130 137.58%
PBT 17,334 18,214 8,804 1,595 176 1,679 -6,832 -
Tax -316 -3,499 -2,097 3,321 1,999 281 9,456 -
NP 17,018 14,715 6,707 4,916 2,175 1,960 2,624 248.16%
-
NP to SH 17,123 16,030 7,398 4,125 1,717 2,022 -749 -
-
Tax Rate 1.82% 19.21% 23.82% -208.21% -1,135.80% -16.74% - -
Total Cost 16,378 18,964 22,201 10,744 9,210 14,349 6,506 85.15%
-
Net Worth 162,866 232,788 212,213 154,411 70,334 68,109 66,577 81.65%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 162,866 232,788 212,213 154,411 70,334 68,109 66,577 81.65%
NOSH 440,179 294,669 294,741 220,588 206,867 206,391 208,055 64.87%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 50.96% 43.69% 23.20% 31.39% 19.10% 12.02% 28.74% -
ROE 10.51% 6.89% 3.49% 2.67% 2.44% 2.97% -1.13% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.59 11.43 9.81 7.10 5.50 7.90 4.39 44.09%
EPS 3.89 5.44 2.51 1.87 0.83 0.97 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.79 0.72 0.70 0.34 0.33 0.32 10.17%
Adjusted Per Share Value based on latest NOSH - 220,588
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.65 2.67 2.29 1.24 0.90 1.29 0.72 138.57%
EPS 1.36 1.27 0.59 0.33 0.14 0.16 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1292 0.1846 0.1683 0.1225 0.0558 0.054 0.0528 81.68%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.62 0.25 0.30 0.39 0.54 0.53 0.62 -
P/RPS 8.17 2.19 3.06 5.49 9.81 6.71 14.13 -30.61%
P/EPS 15.94 4.60 11.95 20.86 65.06 54.10 -172.22 -
EY 6.27 21.76 8.37 4.79 1.54 1.85 -0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.32 0.42 0.56 1.59 1.61 1.94 -9.15%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 26/05/09 26/02/09 28/11/08 28/08/08 30/05/08 27/02/08 -
Price 0.61 0.56 0.24 0.30 0.45 0.60 0.54 -
P/RPS 8.04 4.90 2.45 4.23 8.18 7.59 12.31 -24.74%
P/EPS 15.68 10.29 9.56 16.04 54.22 61.24 -150.00 -
EY 6.38 9.71 10.46 6.23 1.84 1.63 -0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.71 0.33 0.43 1.32 1.82 1.69 -1.58%

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