[PERISAI] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 18.4%
YoY- 13.43%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 97,041 82,655 74,724 71,967 73,359 75,213 68,465 26.15%
PBT 48,992 40,100 18,300 13,279 10,893 9,881 -3,458 -
Tax 1,668 -7,989 -517 83 392 371 -2,083 -
NP 50,660 32,111 17,783 13,362 11,285 10,252 -5,541 -
-
NP to SH 44,591 28,497 16,995 13,362 11,285 10,252 -5,122 -
-
Tax Rate -3.40% 19.92% 2.83% -0.63% -3.60% -3.75% - -
Total Cost 46,381 50,544 56,941 58,605 62,074 64,961 74,006 -26.74%
-
Net Worth 395,580 331,210 292,681 259,160 247,351 230,966 225,707 45.31%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 395,580 331,210 292,681 259,160 247,351 230,966 225,707 45.31%
NOSH 841,660 752,751 713,857 682,000 668,518 659,904 663,846 17.12%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 52.20% 38.85% 23.80% 18.57% 15.38% 13.63% -8.09% -
ROE 11.27% 8.60% 5.81% 5.16% 4.56% 4.44% -2.27% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 11.53 10.98 10.47 10.55 10.97 11.40 10.31 7.73%
EPS 5.30 3.79 2.38 1.96 1.69 1.55 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.44 0.41 0.38 0.37 0.35 0.34 24.06%
Adjusted Per Share Value based on latest NOSH - 682,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.70 6.56 5.93 5.71 5.82 5.97 5.43 26.19%
EPS 3.54 2.26 1.35 1.06 0.90 0.81 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3137 0.2627 0.2321 0.2055 0.1962 0.1832 0.179 45.30%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.82 0.74 0.51 0.80 0.82 0.55 0.50 -
P/RPS 7.11 6.74 4.87 7.58 7.47 4.83 4.85 29.01%
P/EPS 15.48 19.55 21.42 40.83 48.58 35.40 -64.80 -
EY 6.46 5.12 4.67 2.45 2.06 2.82 -1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.68 1.24 2.11 2.22 1.57 1.47 11.88%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 22/02/12 23/11/11 23/08/11 26/05/11 25/02/11 25/11/10 -
Price 0.88 0.92 0.62 0.70 0.75 0.56 0.52 -
P/RPS 7.63 8.38 5.92 6.63 6.83 4.91 5.04 31.81%
P/EPS 16.61 24.30 26.04 35.73 44.43 36.05 -67.40 -
EY 6.02 4.11 3.84 2.80 2.25 2.77 -1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.09 1.51 1.84 2.03 1.60 1.53 14.30%

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