[PERISAI] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 415.74%
YoY- -62.3%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 87,713 43,297 29,923 79,887 96,250 11,248 50.76%
PBT 43,399 3,527 7,585 6,912 29,790 5,173 52.98%
Tax -3,296 5,524 -483 -1,537 -8,931 -1,746 13.54%
NP 40,103 9,051 7,102 5,375 20,859 3,427 63.50%
-
NP to SH 41,425 7,864 12,507 5,405 14,335 3,427 64.57%
-
Tax Rate 7.59% -156.62% 6.37% 22.24% 29.98% 33.75% -
Total Cost 47,610 34,246 22,821 74,512 75,391 7,821 43.48%
-
Net Worth 177,468 148,377 66,593 54,798 16,644 12,333 70.40%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 2,080 - -
Div Payout % - - - - 14.51% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 177,468 148,377 66,593 54,798 16,644 12,333 70.40%
NOSH 467,023 211,967 208,103 207,884 208,055 88,097 39.57%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 45.72% 20.90% 23.73% 6.73% 21.67% 30.47% -
ROE 23.34% 5.30% 18.78% 9.86% 86.13% 27.79% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 18.78 20.43 14.38 38.43 46.26 12.77 8.01%
EPS 8.87 3.71 6.01 2.60 6.89 3.89 17.91%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.38 0.70 0.32 0.2636 0.08 0.14 22.09%
Adjusted Per Share Value based on latest NOSH - 208,468
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.96 3.43 2.37 6.34 7.63 0.89 50.85%
EPS 3.29 0.62 0.99 0.43 1.14 0.27 64.83%
DPS 0.00 0.00 0.00 0.00 0.17 0.00 -
NAPS 0.1408 0.1177 0.0528 0.0435 0.0132 0.0098 70.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.58 0.39 1.41 1.08 1.30 0.89 -
P/RPS 3.09 1.91 9.81 2.81 2.81 6.97 -15.00%
P/EPS 6.54 10.51 23.46 41.54 18.87 22.88 -22.14%
EY 15.29 9.51 4.26 2.41 5.30 4.37 28.44%
DY 0.00 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 1.53 0.56 4.41 4.10 16.25 6.36 -24.78%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/09 28/11/08 28/11/07 29/11/06 24/11/05 26/11/04 -
Price 0.57 0.30 1.22 1.09 1.25 1.30 -
P/RPS 3.03 1.47 8.48 2.84 2.70 10.18 -21.51%
P/EPS 6.43 8.09 20.30 41.92 18.14 33.42 -28.06%
EY 15.56 12.37 4.93 2.39 5.51 2.99 39.05%
DY 0.00 0.00 0.00 0.00 0.80 0.00 -
P/NAPS 1.50 0.43 3.81 4.14 15.63 9.29 -30.54%

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