[PERISAI] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 79.35%
YoY- 1087.72%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 20,749 33,396 33,679 28,908 15,660 11,385 16,309 17.39%
PBT 7,877 17,334 18,214 8,804 1,595 176 1,679 179.98%
Tax 493 -316 -3,499 -2,097 3,321 1,999 281 45.41%
NP 8,370 17,018 14,715 6,707 4,916 2,175 1,960 162.98%
-
NP to SH 8,272 17,123 16,030 7,398 4,125 1,717 2,022 155.57%
-
Tax Rate -6.26% 1.82% 19.21% 23.82% -208.21% -1,135.80% -16.74% -
Total Cost 12,379 16,378 18,964 22,201 10,744 9,210 14,349 -9.36%
-
Net Worth 251,468 162,866 232,788 212,213 154,411 70,334 68,109 138.69%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 251,468 162,866 232,788 212,213 154,411 70,334 68,109 138.69%
NOSH 661,760 440,179 294,669 294,741 220,588 206,867 206,391 117.28%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 40.34% 50.96% 43.69% 23.20% 31.39% 19.10% 12.02% -
ROE 3.29% 10.51% 6.89% 3.49% 2.67% 2.44% 2.97% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.14 7.59 11.43 9.81 7.10 5.50 7.90 -45.91%
EPS 1.25 3.89 5.44 2.51 1.87 0.83 0.97 18.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.79 0.72 0.70 0.34 0.33 9.85%
Adjusted Per Share Value based on latest NOSH - 294,741
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.65 2.65 2.67 2.29 1.24 0.90 1.29 17.81%
EPS 0.66 1.36 1.27 0.59 0.33 0.14 0.16 156.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1994 0.1292 0.1846 0.1683 0.1225 0.0558 0.054 138.71%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.58 0.62 0.25 0.30 0.39 0.54 0.53 -
P/RPS 18.50 8.17 2.19 3.06 5.49 9.81 6.71 96.50%
P/EPS 46.40 15.94 4.60 11.95 20.86 65.06 54.10 -9.72%
EY 2.16 6.27 21.76 8.37 4.79 1.54 1.85 10.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.68 0.32 0.42 0.56 1.59 1.61 -3.33%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 26/05/09 26/02/09 28/11/08 28/08/08 30/05/08 -
Price 0.57 0.61 0.56 0.24 0.30 0.45 0.60 -
P/RPS 18.18 8.04 4.90 2.45 4.23 8.18 7.59 78.92%
P/EPS 45.60 15.68 10.29 9.56 16.04 54.22 61.24 -17.83%
EY 2.19 6.38 9.71 10.46 6.23 1.84 1.63 21.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.65 0.71 0.33 0.43 1.32 1.82 -12.08%

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