[PERISAI] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -82.8%
YoY- -49.53%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 17,148 19,002 33,679 16,309 43,856 26,279 35,165 -11.27%
PBT 7,240 6,228 18,214 1,679 7,982 2,740 12,610 -8.82%
Tax -20 -41 -3,499 281 -2,616 -104 -6,595 -61.93%
NP 7,220 6,187 14,715 1,960 5,366 2,636 6,015 3.08%
-
NP to SH 7,220 6,187 16,030 2,022 4,006 3,023 6,015 3.08%
-
Tax Rate 0.28% 0.66% 19.21% -16.74% 32.77% 3.80% 52.30% -
Total Cost 9,928 12,815 18,964 14,349 38,490 23,643 29,150 -16.42%
-
Net Worth 247,351 239,496 232,788 68,789 58,429 54,080 16,650 56.75%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 247,351 239,496 232,788 68,789 58,429 54,080 16,650 56.75%
NOSH 668,518 665,268 294,669 208,453 207,564 208,482 208,131 21.45%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 42.10% 32.56% 43.69% 12.02% 12.24% 10.03% 17.11% -
ROE 2.92% 2.58% 6.89% 2.94% 6.86% 5.59% 36.13% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 2.57 2.86 11.43 7.82 21.13 12.60 16.90 -26.93%
EPS 1.08 0.93 5.44 0.97 1.93 1.45 2.89 -15.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.79 0.33 0.2815 0.2594 0.08 29.06%
Adjusted Per Share Value based on latest NOSH - 206,391
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1.36 1.51 2.67 1.29 3.48 2.08 2.79 -11.28%
EPS 0.57 0.49 1.27 0.16 0.32 0.24 0.48 2.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1962 0.1899 0.1846 0.0546 0.0463 0.0429 0.0132 56.77%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.82 0.46 0.25 0.53 0.93 1.22 1.23 -
P/RPS 31.97 16.10 2.19 6.77 4.40 9.68 7.28 27.95%
P/EPS 75.93 49.46 4.60 54.64 48.19 84.14 42.56 10.12%
EY 1.32 2.02 21.76 1.83 2.08 1.19 2.35 -9.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.28 0.32 1.61 3.30 4.70 15.38 -27.56%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 27/05/10 26/05/09 30/05/08 29/05/07 12/06/06 18/05/05 -
Price 0.75 0.52 0.56 0.60 0.86 1.12 1.22 -
P/RPS 29.24 18.21 4.90 7.67 4.07 8.89 7.22 26.23%
P/EPS 69.44 55.91 10.29 61.86 44.56 77.24 42.21 8.64%
EY 1.44 1.79 9.71 1.62 2.24 1.29 2.37 -7.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.44 0.71 1.82 3.06 4.32 15.25 -28.53%

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