[PERISAI] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -20.39%
YoY- 116.09%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 128,370 37,771 75,213 101,181 72,205 37,698 116,905 1.57%
PBT 53,272 10,688 9,881 36,458 12,331 761 5,459 46.13%
Tax 65,554 21,423 371 -5,219 3,427 18,790 -1,284 -
NP 118,826 32,111 10,252 31,239 15,758 19,551 4,175 74.64%
-
NP to SH 92,174 28,497 10,252 32,980 15,262 11,758 5,004 62.43%
-
Tax Rate -123.06% -200.44% -3.75% 14.32% -27.79% -2,469.12% 23.52% -
Total Cost 9,544 5,660 64,961 69,942 56,447 18,147 112,730 -33.71%
-
Net Worth 475,303 315,288 231,496 185,802 167,765 66,593 54,564 43.39%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 475,303 315,288 231,496 185,802 167,765 66,593 54,564 43.39%
NOSH 848,756 716,565 661,419 516,118 233,007 208,106 208,499 26.33%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 92.57% 85.01% 13.63% 30.87% 21.82% 51.86% 3.57% -
ROE 19.39% 9.04% 4.43% 17.75% 9.10% 17.66% 9.17% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.12 5.27 11.37 19.60 30.99 18.11 56.07 -19.60%
EPS 10.86 3.97 1.55 6.39 6.55 5.65 2.40 28.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.44 0.35 0.36 0.72 0.32 0.2617 13.50%
Adjusted Per Share Value based on latest NOSH - 659,765
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.18 3.00 5.97 8.02 5.73 2.99 9.27 1.57%
EPS 7.31 2.26 0.81 2.62 1.21 0.93 0.40 62.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.377 0.2501 0.1836 0.1474 0.1331 0.0528 0.0433 43.38%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.08 0.74 0.55 0.54 0.30 0.62 1.05 -
P/RPS 7.14 14.04 4.84 2.75 0.97 3.42 1.87 24.99%
P/EPS 9.94 18.61 35.48 8.45 4.58 10.97 43.75 -21.86%
EY 10.06 5.37 2.82 11.83 21.83 9.11 2.29 27.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.68 1.57 1.50 0.42 1.94 4.01 -11.46%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 07/02/13 22/02/12 25/02/11 25/02/10 26/02/09 27/02/08 27/02/07 -
Price 0.965 0.92 0.56 0.47 0.24 0.54 0.94 -
P/RPS 6.38 17.45 4.92 2.40 0.77 2.98 1.68 24.88%
P/EPS 8.89 23.13 36.13 7.36 3.66 9.56 39.17 -21.88%
EY 11.25 4.32 2.77 13.60 27.29 10.46 2.55 28.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.09 1.60 1.31 0.33 1.69 3.59 -11.53%

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