[PERISAI] QoQ TTM 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- 114.5%
YoY- 29.8%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 116,732 111,643 89,632 72,262 52,484 52,735 49,075 78.09%
PBT 52,229 45,947 28,789 12,254 -3,382 -1,853 317 2896.07%
Tax -5,419 -2,591 -276 3,504 15,057 11,333 12,738 -
NP 46,810 43,356 28,513 15,758 11,675 9,480 13,055 134.08%
-
NP to SH 48,823 44,676 29,270 15,262 7,115 7,173 9,774 191.92%
-
Tax Rate 10.38% 5.64% 0.96% -28.59% - - -4,018.30% -
Total Cost 69,922 68,287 61,119 56,504 40,809 43,255 36,020 55.55%
-
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 40.10% 38.83% 31.81% 21.81% 22.24% 17.98% 26.60% -
ROE 19.42% 27.43% 12.57% 7.19% 4.61% 10.20% 14.35% -
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 17.64 25.36 30.42 24.52 23.79 25.49 23.78 -18.03%
EPS 7.38 10.15 9.93 5.18 3.23 3.47 4.74 34.29%
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 9.26 8.85 7.11 5.73 4.16 4.18 3.89 78.18%
EPS 3.87 3.54 2.32 1.21 0.56 0.57 0.78 190.61%
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 3.29 2.44 0.82 1.22 1.64 2.12 2.23 29.56%
P/EPS 7.86 6.11 2.52 5.79 12.09 15.57 11.19 -20.96%
EY 12.72 16.37 39.73 17.26 8.27 6.42 8.94 26.47%
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 3.23 2.41 1.84 0.98 1.26 1.77 2.52 17.97%
P/EPS 7.73 6.01 5.64 4.63 9.30 12.98 12.67 -28.04%
EY 12.94 16.64 17.74 21.58 10.75 7.71 7.89 39.02%
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