[PERISAI] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
08-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2.77%
YoY- 1.58%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 155,656 226,920 43,480 126,796 126,136 68,592 76,008 11.64%
PBT -1,202,452 75,556 212 46,916 64,528 28,960 24,912 -
Tax -480 -31,744 536 55,504 38,548 -80 -164 17.94%
NP -1,202,932 43,812 748 102,420 103,076 28,880 24,748 -
-
NP to SH -1,173,212 28,128 -11,956 94,728 93,256 28,880 24,748 -
-
Tax Rate - 42.01% -252.83% -118.31% -59.74% 0.28% 0.66% -
Total Cost 1,358,588 183,108 42,732 24,376 23,060 39,712 51,260 65.47%
-
Net Worth 354,559 70,320,001 886,024 549,147 395,580 247,351 239,496 6.21%
Dividend
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 354,559 70,320,001 886,024 549,147 395,580 247,351 239,496 6.21%
NOSH 1,222,620 70,320,001 1,067,499 858,043 841,660 668,518 665,268 9.80%
Ratio Analysis
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -772.81% 19.31% 1.72% 80.78% 81.72% 42.10% 32.56% -
ROE -330.89% 0.04% -1.35% 17.25% 23.57% 11.68% 10.33% -
Per Share
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.73 0.32 4.07 14.78 14.99 10.26 11.43 1.66%
EPS -0.96 2.36 -1.12 11.04 11.08 4.32 3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 1.00 0.83 0.64 0.47 0.37 0.36 -3.26%
Adjusted Per Share Value based on latest NOSH - 858,043
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.35 18.00 3.45 10.06 10.00 5.44 6.03 11.64%
EPS -93.05 2.23 -0.95 7.51 7.40 2.29 1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2812 55.7709 0.7027 0.4355 0.3137 0.1962 0.1899 6.21%
Price Multiplier on Financial Quarter End Date
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.125 0.545 1.54 1.08 0.82 0.82 0.46 -
P/RPS 0.98 168.89 37.81 7.31 5.47 7.99 4.03 -19.53%
P/EPS -0.13 1,362.50 -137.50 9.78 7.40 18.98 12.37 -
EY -767.67 0.07 -0.73 10.22 13.51 5.27 8.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.55 1.86 1.69 1.74 2.22 1.28 -15.43%
Price Multiplier on Announcement Date
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/11/16 13/05/15 15/05/14 08/05/13 23/05/12 26/05/11 27/05/10 -
Price 0.045 0.545 1.60 1.27 0.88 0.75 0.52 -
P/RPS 0.35 168.89 39.28 8.59 5.87 7.31 4.55 -32.57%
P/EPS -0.05 1,362.50 -142.86 11.50 7.94 17.36 13.98 -
EY -2,132.42 0.07 -0.70 8.69 12.59 5.76 7.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.55 1.93 1.98 1.87 2.03 1.44 -28.65%

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