[PERISAI] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
07-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 11.57%
YoY- 223.45%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 214,784 122,133 111,663 128,370 37,771 75,213 101,181 13.35%
PBT -688,152 27,865 38,025 53,272 10,688 9,881 36,458 -
Tax -834 -607 44,392 65,554 21,423 371 -5,219 -26.32%
NP -688,986 27,258 82,417 118,826 32,111 10,252 31,239 -
-
NP to SH -706,319 13,726 71,759 92,174 28,497 10,252 32,980 -
-
Tax Rate - 2.18% -116.74% -123.06% -200.44% -3.75% 14.32% -
Total Cost 903,770 94,875 29,246 9,544 5,660 64,961 69,942 53.15%
-
Net Worth 668,139 1,139,956 817,009 475,303 315,288 231,496 185,802 23.76%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 668,139 1,139,956 817,009 475,303 315,288 231,496 185,802 23.76%
NOSH 1,193,106 1,163,220 984,348 848,756 716,565 661,419 516,118 14.98%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -320.78% 22.32% 73.81% 92.57% 85.01% 13.63% 30.87% -
ROE -105.71% 1.20% 8.78% 19.39% 9.04% 4.43% 17.75% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.00 10.50 11.34 15.12 5.27 11.37 19.60 -1.40%
EPS -59.20 1.18 7.29 10.86 3.97 1.55 6.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.98 0.83 0.56 0.44 0.35 0.36 7.63%
Adjusted Per Share Value based on latest NOSH - 850,070
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.03 9.69 8.86 10.18 3.00 5.97 8.02 13.36%
EPS -56.02 1.09 5.69 7.31 2.26 0.81 2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5299 0.9041 0.648 0.377 0.2501 0.1836 0.1474 23.75%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.28 0.455 1.59 1.08 0.74 0.55 0.54 -
P/RPS 1.56 4.33 14.02 7.14 14.04 4.84 2.75 -9.01%
P/EPS -0.47 38.56 21.81 9.94 18.61 35.48 8.45 -
EY -211.43 2.59 4.58 10.06 5.37 2.82 11.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 1.92 1.93 1.68 1.57 1.50 -16.72%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 26/02/14 07/02/13 22/02/12 25/02/11 25/02/10 -
Price 0.275 0.625 1.62 0.965 0.92 0.56 0.47 -
P/RPS 1.53 5.95 14.28 6.38 17.45 4.92 2.40 -7.22%
P/EPS -0.46 52.97 22.22 8.89 23.13 36.13 7.36 -
EY -215.27 1.89 4.50 11.25 4.32 2.77 13.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.64 1.95 1.72 2.09 1.60 1.31 -15.11%

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