[PERISAI] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 71.72%
YoY- 58.97%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 168,595 167,618 176,392 185,151 202,136 212,364 212,942 -14.40%
PBT -350,594 -572,029 -305,565 -238,002 -975,184 -695,171 -692,067 -36.42%
Tax -551 -35,301 -35,922 -42,409 -42,549 -7,760 -7,197 -81.94%
NP -351,145 -607,330 -341,487 -280,411 -1,017,733 -702,931 -699,264 -36.79%
-
NP to SH -302,569 -553,703 -351,032 -289,782 -1,024,616 -721,685 -717,396 -43.73%
-
Tax Rate - - - - - - - -
Total Cost 519,740 774,948 517,879 465,562 1,219,869 915,295 912,206 -31.24%
-
Net Worth 88,233 126,061 352,945 428,560 357,235 634,163 612,878 -72.49%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 88,233 126,061 352,945 428,560 357,235 634,163 612,878 -72.49%
NOSH 1,260,872 1,260,613 1,260,521 1,260,872 1,231,847 1,219,545 1,225,757 1.89%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -208.28% -362.33% -193.60% -151.45% -503.49% -331.00% -328.38% -
ROE -342.92% -439.23% -99.46% -67.62% -286.82% -113.80% -117.05% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.38 13.30 13.99 14.69 16.41 17.41 17.37 -15.95%
EPS -24.00 -43.92 -27.85 -22.99 -83.18 -59.18 -58.53 -44.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.10 0.28 0.34 0.29 0.52 0.50 -73.00%
Adjusted Per Share Value based on latest NOSH - 1,260,872
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.37 13.29 13.99 14.68 16.03 16.84 16.89 -14.41%
EPS -24.00 -43.91 -27.84 -22.98 -81.26 -57.24 -56.90 -43.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.10 0.2799 0.3399 0.2833 0.503 0.4861 -72.49%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.05 0.055 0.065 0.085 0.125 0.235 0.25 -
P/RPS 0.37 0.41 0.46 0.58 0.76 1.35 1.44 -59.55%
P/EPS -0.21 -0.13 -0.23 -0.37 -0.15 -0.40 -0.43 -37.95%
EY -480.09 -798.61 -428.43 -270.47 -665.42 -251.82 -234.11 61.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.55 0.23 0.25 0.43 0.45 0.50 26.30%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 22/05/17 24/02/17 29/11/16 24/08/16 19/05/16 -
Price 0.035 0.045 0.065 0.07 0.045 0.20 0.255 -
P/RPS 0.26 0.34 0.46 0.48 0.27 1.15 1.47 -68.45%
P/EPS -0.15 -0.10 -0.23 -0.30 -0.05 -0.34 -0.44 -51.16%
EY -685.84 -976.07 -428.43 -328.43 -1,848.38 -295.88 -229.52 107.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.23 0.21 0.16 0.38 0.51 -1.31%

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