[PERISAI] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 91.78%
YoY- 199.47%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 101,292 116,732 111,643 89,632 72,262 52,484 52,735 54.33%
PBT 36,484 52,229 45,947 28,789 12,254 -3,382 -1,853 -
Tax -5,245 -5,419 -2,591 -276 3,504 15,057 11,333 -
NP 31,239 46,810 43,356 28,513 15,758 11,675 9,480 120.96%
-
NP to SH 32,980 48,823 44,676 29,270 15,262 7,115 7,173 175.73%
-
Tax Rate 14.38% 10.38% 5.64% 0.96% -28.59% - - -
Total Cost 70,053 69,922 68,287 61,119 56,504 40,809 43,255 37.78%
-
Net Worth 237,515 251,468 162,866 232,788 212,213 154,411 70,334 124.58%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 237,515 251,468 162,866 232,788 212,213 154,411 70,334 124.58%
NOSH 659,765 661,760 440,179 294,669 294,741 220,588 206,867 116.21%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 30.84% 40.10% 38.83% 31.81% 21.81% 22.24% 17.98% -
ROE 13.89% 19.42% 27.43% 12.57% 7.19% 4.61% 10.20% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.35 17.64 25.36 30.42 24.52 23.79 25.49 -28.62%
EPS 5.00 7.38 10.15 9.93 5.18 3.23 3.47 27.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.38 0.37 0.79 0.72 0.70 0.34 3.87%
Adjusted Per Share Value based on latest NOSH - 294,669
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.03 9.26 8.85 7.11 5.73 4.16 4.18 54.35%
EPS 2.62 3.87 3.54 2.32 1.21 0.56 0.57 175.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1884 0.1994 0.1292 0.1846 0.1683 0.1225 0.0558 124.56%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.54 0.58 0.62 0.25 0.30 0.39 0.54 -
P/RPS 3.52 3.29 2.44 0.82 1.22 1.64 2.12 40.08%
P/EPS 10.80 7.86 6.11 2.52 5.79 12.09 15.57 -21.58%
EY 9.26 12.72 16.37 39.73 17.26 8.27 6.42 27.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.53 1.68 0.32 0.42 0.56 1.59 -3.79%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 26/05/09 26/02/09 28/11/08 28/08/08 -
Price 0.47 0.57 0.61 0.56 0.24 0.30 0.45 -
P/RPS 3.06 3.23 2.41 1.84 0.98 1.26 1.77 43.90%
P/EPS 9.40 7.73 6.01 5.64 4.63 9.30 12.98 -19.30%
EY 10.64 12.94 16.64 17.74 21.58 10.75 7.71 23.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.50 1.65 0.71 0.33 0.43 1.32 -0.50%

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