[PERISAI] QoQ TTM Result on 30-Sep-2017 [#1]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 45.36%
YoY- 70.47%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 127,180 141,256 158,024 168,595 167,618 176,392 185,151 -22.20%
PBT -469,530 -515,066 -329,232 -350,594 -572,029 -305,565 -238,002 57.49%
Tax -536 -609 -568 -551 -35,301 -35,922 -42,409 -94.61%
NP -470,066 -515,675 -329,800 -351,145 -607,330 -341,487 -280,411 41.24%
-
NP to SH -456,436 -451,271 -272,042 -302,569 -553,703 -351,032 -289,782 35.48%
-
Tax Rate - - - - - - - -
Total Cost 597,246 656,931 487,824 519,740 774,948 517,879 465,562 18.11%
-
Net Worth -352,932 -176,466 75,628 88,233 126,061 352,945 428,560 -
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth -352,932 -176,466 75,628 88,233 126,061 352,945 428,560 -
NOSH 1,260,872 1,260,872 1,260,872 1,260,872 1,260,613 1,260,521 1,260,872 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -369.61% -365.06% -208.70% -208.28% -362.33% -193.60% -151.45% -
ROE 0.00% 0.00% -359.71% -342.92% -439.23% -99.46% -67.62% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.09 11.21 12.54 13.38 13.30 13.99 14.69 -22.20%
EPS -36.21 -35.80 -21.58 -24.00 -43.92 -27.85 -22.99 35.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.28 -0.14 0.06 0.07 0.10 0.28 0.34 -
Adjusted Per Share Value based on latest NOSH - 1,260,872
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.09 11.20 12.53 13.37 13.29 13.99 14.68 -22.17%
EPS -36.20 -35.79 -21.58 -24.00 -43.91 -27.84 -22.98 35.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2799 -0.14 0.06 0.07 0.10 0.2799 0.3399 -
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.04 0.045 0.03 0.05 0.055 0.065 0.085 -
P/RPS 0.40 0.40 0.24 0.37 0.41 0.46 0.58 -21.99%
P/EPS -0.11 -0.13 -0.14 -0.21 -0.13 -0.23 -0.37 -55.55%
EY -905.29 -795.59 -719.42 -480.09 -798.61 -428.43 -270.47 124.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.50 0.71 0.55 0.23 0.25 -
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 27/02/18 29/11/17 29/08/17 22/05/17 24/02/17 -
Price 0.035 0.045 0.05 0.035 0.045 0.065 0.07 -
P/RPS 0.35 0.40 0.40 0.26 0.34 0.46 0.48 -19.03%
P/EPS -0.10 -0.13 -0.23 -0.15 -0.10 -0.23 -0.30 -52.02%
EY -1,034.61 -795.59 -431.65 -685.84 -976.07 -428.43 -328.43 115.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.83 0.50 0.45 0.23 0.21 -

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