[PERISAI] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -82.67%
YoY- -89.65%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 133,928 55,274 28,024 92,674 125,024 7,232 79.21%
PBT 71,044 3,864 8,922 -3,788 41,660 3,960 78.08%
Tax -7,578 4,406 14,022 1,664 -12,168 -1,566 37.04%
NP 63,466 8,270 22,944 -2,124 29,492 2,394 92.54%
-
NP to SH 66,306 7,478 16,648 2,096 20,244 2,394 94.23%
-
Tax Rate 10.67% -114.03% -157.16% - 29.21% 39.55% -
Total Cost 70,462 47,004 5,080 94,798 95,532 4,838 70.81%
-
Net Worth 135,993 70,625 62,908 50,869 14,549 3,843 103.98%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 135,993 70,625 62,908 50,869 14,549 3,843 103.98%
NOSH 367,549 207,722 208,100 209,600 207,843 27,454 67.96%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 47.39% 14.96% 81.87% -2.29% 23.59% 33.10% -
ROE 48.76% 10.59% 26.46% 4.12% 139.14% 62.29% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 36.44 26.61 13.47 44.21 60.15 26.34 6.70%
EPS 18.04 3.60 8.00 1.00 9.74 8.72 15.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.34 0.3023 0.2427 0.07 0.14 21.44%
Adjusted Per Share Value based on latest NOSH - 207,894
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 10.62 4.38 2.22 7.35 9.92 0.57 79.43%
EPS 5.26 0.59 1.32 0.17 1.61 0.19 94.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1079 0.056 0.0499 0.0403 0.0115 0.003 104.64%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.62 0.54 1.16 1.13 1.31 0.00 -
P/RPS 1.70 2.03 8.61 2.56 2.18 0.00 -
P/EPS 3.44 15.00 14.50 113.00 13.45 0.00 -
EY 29.10 6.67 6.90 0.88 7.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.59 3.84 4.66 18.71 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/09 28/08/08 29/08/07 30/08/06 26/08/05 30/08/04 -
Price 0.61 0.45 1.25 1.04 1.26 0.69 -
P/RPS 1.67 1.69 9.28 2.35 2.09 2.62 -8.60%
P/EPS 3.38 12.50 15.62 104.00 12.94 7.91 -15.62%
EY 29.57 8.00 6.40 0.96 7.73 12.64 18.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.32 4.13 4.29 18.00 4.93 -19.65%

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