[PERISAI] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -0.6%
YoY- -13.84%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 129,265 212,708 88,488 130,424 128,720 72,677 73,329 7.84%
PBT -335,313 77,773 14,272 51,776 86,562 15,869 4,644 -
Tax -570 -36,746 -756 53,312 35,084 -1,397 -213 14.01%
NP -335,884 41,026 13,516 105,088 121,646 14,472 4,430 -
-
NP to SH -327,889 24,354 272 94,909 110,153 13,421 4,430 -
-
Tax Rate - 47.25% 5.30% -102.97% -40.53% 8.80% 4.59% -
Total Cost 465,149 171,681 74,972 25,336 7,073 58,205 68,898 28.98%
-
Net Worth -176,466 1,504,258 928,200 779,295 0 282,675 225,963 -
Dividend
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth -176,466 1,504,258 928,200 779,295 0 282,675 225,963 -
NOSH 1,260,872 1,193,856 1,020,000 950,360 848,293 689,452 664,599 8.90%
Ratio Analysis
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -259.84% 19.29% 15.27% 80.57% 94.50% 19.91% 6.04% -
ROE 0.00% 1.62% 0.03% 12.18% 0.00% 4.75% 1.96% -
Per Share
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.26 17.82 8.68 13.72 15.17 10.54 11.03 -0.95%
EPS -26.01 2.04 0.03 9.99 12.99 1.95 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.14 1.26 0.91 0.82 0.00 0.41 0.34 -
Adjusted Per Share Value based on latest NOSH - 1,005,965
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.25 16.87 7.02 10.34 10.21 5.76 5.82 7.83%
EPS -26.00 1.93 0.02 7.53 8.74 1.06 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.14 1.193 0.7362 0.6181 0.00 0.2242 0.1792 -
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/03/18 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.045 0.325 1.27 1.28 0.92 0.51 0.50 -
P/RPS 0.44 1.82 14.64 9.33 6.06 4.84 4.53 -26.70%
P/EPS -0.17 15.93 4,762.50 12.82 7.08 26.20 75.00 -
EY -578.07 6.28 0.02 7.80 14.11 3.82 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.26 1.40 1.56 0.00 1.24 1.47 -
Price Multiplier on Announcement Date
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/05/18 23/11/15 05/11/14 13/11/13 21/11/12 23/11/11 25/11/10 -
Price 0.045 0.305 1.00 1.42 1.16 0.62 0.52 -
P/RPS 0.44 1.71 11.53 10.35 7.64 5.88 4.71 -27.08%
P/EPS -0.17 14.95 3,750.00 14.22 8.93 31.85 78.00 -
EY -578.07 6.69 0.03 7.03 11.19 3.14 1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.24 1.10 1.73 0.00 1.51 1.53 -

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