[PERISAI] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 181.7%
YoY- 16.7%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 43,480 126,796 126,136 68,592 76,008 134,716 65,236 -6.53%
PBT 212 46,916 64,528 28,960 24,912 72,856 6,716 -43.76%
Tax 536 55,504 38,548 -80 -164 -13,996 1,124 -11.60%
NP 748 102,420 103,076 28,880 24,748 58,860 7,840 -32.39%
-
NP to SH -11,956 94,728 93,256 28,880 24,748 64,120 8,088 -
-
Tax Rate -252.83% -118.31% -59.74% 0.28% 0.66% 19.21% -16.74% -
Total Cost 42,732 24,376 23,060 39,712 51,260 75,856 57,396 -4.79%
-
Net Worth 886,024 549,147 395,580 247,351 239,496 232,788 68,789 53.07%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 886,024 549,147 395,580 247,351 239,496 232,788 68,789 53.07%
NOSH 1,067,499 858,043 841,660 668,518 665,268 294,669 208,453 31.27%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 1.72% 80.78% 81.72% 42.10% 32.56% 43.69% 12.02% -
ROE -1.35% 17.25% 23.57% 11.68% 10.33% 27.54% 11.76% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 4.07 14.78 14.99 10.26 11.43 45.72 31.30 -28.81%
EPS -1.12 11.04 11.08 4.32 3.72 21.76 3.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.64 0.47 0.37 0.36 0.79 0.33 16.60%
Adjusted Per Share Value based on latest NOSH - 668,518
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 3.45 10.06 10.00 5.44 6.03 10.68 5.17 -6.51%
EPS -0.95 7.51 7.40 2.29 1.96 5.09 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7027 0.4355 0.3137 0.1962 0.1899 0.1846 0.0546 53.05%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.54 1.08 0.82 0.82 0.46 0.25 0.53 -
P/RPS 37.81 7.31 5.47 7.99 4.03 0.55 1.69 67.82%
P/EPS -137.50 9.78 7.40 18.98 12.37 1.15 13.66 -
EY -0.73 10.22 13.51 5.27 8.09 87.04 7.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.69 1.74 2.22 1.28 0.32 1.61 2.43%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 15/05/14 08/05/13 23/05/12 26/05/11 27/05/10 26/05/09 30/05/08 -
Price 1.60 1.27 0.88 0.75 0.52 0.56 0.60 -
P/RPS 39.28 8.59 5.87 7.31 4.55 1.22 1.92 65.34%
P/EPS -142.86 11.50 7.94 17.36 13.98 2.57 15.46 -
EY -0.70 8.69 12.59 5.76 7.15 38.86 6.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.98 1.87 2.03 1.44 0.71 1.82 0.98%

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