[PERISAI] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- 134.97%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 75,213 101,181 72,205 37,698 116,905 122,892 18,686 26.11%
PBT 9,881 36,458 12,331 761 5,459 32,555 6,338 7.67%
Tax 371 -5,219 3,427 18,790 -1,284 -9,330 -1,790 -
NP 10,252 31,239 15,758 19,551 4,175 23,225 4,548 14.49%
-
NP to SH 10,252 32,980 15,262 11,758 5,004 16,577 4,548 14.49%
-
Tax Rate -3.75% 14.32% -27.79% -2,469.12% 23.52% 28.66% 28.24% -
Total Cost 64,961 69,942 56,447 18,147 112,730 99,667 14,138 28.92%
-
Net Worth 231,496 185,802 167,765 66,593 54,564 50,916 17,719 53.43%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - 4,159 - -
Div Payout % - - - - - 25.09% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 231,496 185,802 167,765 66,593 54,564 50,916 17,719 53.43%
NOSH 661,419 516,118 233,007 208,106 208,499 207,992 118,129 33.23%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.63% 30.87% 21.82% 51.86% 3.57% 18.90% 24.34% -
ROE 4.43% 17.75% 9.10% 17.66% 9.17% 32.56% 25.67% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 11.37 19.60 30.99 18.11 56.07 59.08 15.82 -5.35%
EPS 1.55 6.39 6.55 5.65 2.40 7.97 3.85 -14.06%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.35 0.36 0.72 0.32 0.2617 0.2448 0.15 15.15%
Adjusted Per Share Value based on latest NOSH - 208,055
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 5.97 8.02 5.73 2.99 9.27 9.75 1.48 26.15%
EPS 0.81 2.62 1.21 0.93 0.40 1.31 0.36 14.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.33 0.00 -
NAPS 0.1836 0.1474 0.1331 0.0528 0.0433 0.0404 0.0141 53.35%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.55 0.54 0.30 0.62 1.05 1.21 1.30 -
P/RPS 4.84 2.75 0.97 3.42 1.87 2.05 8.22 -8.44%
P/EPS 35.48 8.45 4.58 10.97 43.75 15.18 33.77 0.82%
EY 2.82 11.83 21.83 9.11 2.29 6.59 2.96 -0.80%
DY 0.00 0.00 0.00 0.00 0.00 1.65 0.00 -
P/NAPS 1.57 1.50 0.42 1.94 4.01 4.94 8.67 -24.77%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 26/02/09 27/02/08 27/02/07 01/03/06 25/02/05 -
Price 0.56 0.47 0.24 0.54 0.94 1.29 1.22 -
P/RPS 4.92 2.40 0.77 2.98 1.68 2.18 7.71 -7.21%
P/EPS 36.13 7.36 3.66 9.56 39.17 16.19 31.69 2.20%
EY 2.77 13.60 27.29 10.46 2.55 6.18 3.16 -2.17%
DY 0.00 0.00 0.00 0.00 0.00 1.55 0.00 -
P/NAPS 1.60 1.31 0.33 1.69 3.59 5.27 8.13 -23.72%

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