[PERISAI] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 227.25%
YoY- 222.91%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 226,920 43,480 126,796 126,136 68,592 76,008 134,716 9.07%
PBT 75,556 212 46,916 64,528 28,960 24,912 72,856 0.60%
Tax -31,744 536 55,504 38,548 -80 -164 -13,996 14.61%
NP 43,812 748 102,420 103,076 28,880 24,748 58,860 -4.79%
-
NP to SH 28,128 -11,956 94,728 93,256 28,880 24,748 64,120 -12.82%
-
Tax Rate 42.01% -252.83% -118.31% -59.74% 0.28% 0.66% 19.21% -
Total Cost 183,108 42,732 24,376 23,060 39,712 51,260 75,856 15.81%
-
Net Worth 70,320,001 886,024 549,147 395,580 247,351 239,496 232,788 158.91%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 70,320,001 886,024 549,147 395,580 247,351 239,496 232,788 158.91%
NOSH 70,320,001 1,067,499 858,043 841,660 668,518 665,268 294,669 148.94%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 19.31% 1.72% 80.78% 81.72% 42.10% 32.56% 43.69% -
ROE 0.04% -1.35% 17.25% 23.57% 11.68% 10.33% 27.54% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.32 4.07 14.78 14.99 10.26 11.43 45.72 -56.24%
EPS 2.36 -1.12 11.04 11.08 4.32 3.72 21.76 -30.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.83 0.64 0.47 0.37 0.36 0.79 4.00%
Adjusted Per Share Value based on latest NOSH - 841,660
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 18.00 3.45 10.06 10.00 5.44 6.03 10.68 9.08%
EPS 2.23 -0.95 7.51 7.40 2.29 1.96 5.09 -12.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 55.7709 0.7027 0.4355 0.3137 0.1962 0.1899 0.1846 158.92%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.545 1.54 1.08 0.82 0.82 0.46 0.25 -
P/RPS 168.89 37.81 7.31 5.47 7.99 4.03 0.55 159.62%
P/EPS 1,362.50 -137.50 9.78 7.40 18.98 12.37 1.15 225.11%
EY 0.07 -0.73 10.22 13.51 5.27 8.09 87.04 -69.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.86 1.69 1.74 2.22 1.28 0.32 9.44%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 13/05/15 15/05/14 08/05/13 23/05/12 26/05/11 27/05/10 26/05/09 -
Price 0.545 1.60 1.27 0.88 0.75 0.52 0.56 -
P/RPS 168.89 39.28 8.59 5.87 7.31 4.55 1.22 127.35%
P/EPS 1,362.50 -142.86 11.50 7.94 17.36 13.98 2.57 184.35%
EY 0.07 -0.70 8.69 12.59 5.76 7.15 38.86 -65.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.93 1.98 1.87 2.03 1.44 0.71 -4.16%

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