[PERISAI] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 5.03%
YoY- 692.78%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 31,534 17,148 19,002 33,679 16,309 43,856 26,279 3.08%
PBT 16,132 7,240 6,228 18,214 1,679 7,982 2,740 34.34%
Tax 9,637 -20 -41 -3,499 281 -2,616 -104 -
NP 25,769 7,220 6,187 14,715 1,960 5,366 2,636 46.17%
-
NP to SH 23,314 7,220 6,187 16,030 2,022 4,006 3,023 40.51%
-
Tax Rate -59.74% 0.28% 0.66% 19.21% -16.74% 32.77% 3.80% -
Total Cost 5,765 9,928 12,815 18,964 14,349 38,490 23,643 -20.94%
-
Net Worth 395,580 247,351 239,496 232,788 68,789 58,429 54,080 39.28%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 395,580 247,351 239,496 232,788 68,789 58,429 54,080 39.28%
NOSH 841,660 668,518 665,268 294,669 208,453 207,564 208,482 26.15%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 81.72% 42.10% 32.56% 43.69% 12.02% 12.24% 10.03% -
ROE 5.89% 2.92% 2.58% 6.89% 2.94% 6.86% 5.59% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 3.75 2.57 2.86 11.43 7.82 21.13 12.60 -18.27%
EPS 2.77 1.08 0.93 5.44 0.97 1.93 1.45 11.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.37 0.36 0.79 0.33 0.2815 0.2594 10.40%
Adjusted Per Share Value based on latest NOSH - 294,669
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.50 1.36 1.51 2.67 1.29 3.48 2.08 3.10%
EPS 1.85 0.57 0.49 1.27 0.16 0.32 0.24 40.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3137 0.1962 0.1899 0.1846 0.0546 0.0463 0.0429 39.27%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.82 0.82 0.46 0.25 0.53 0.93 1.22 -
P/RPS 21.89 31.97 16.10 2.19 6.77 4.40 9.68 14.55%
P/EPS 29.60 75.93 49.46 4.60 54.64 48.19 84.14 -15.96%
EY 3.38 1.32 2.02 21.76 1.83 2.08 1.19 18.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.22 1.28 0.32 1.61 3.30 4.70 -15.24%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 26/05/11 27/05/10 26/05/09 30/05/08 29/05/07 12/06/06 -
Price 0.88 0.75 0.52 0.56 0.60 0.86 1.12 -
P/RPS 23.49 29.24 18.21 4.90 7.67 4.07 8.89 17.56%
P/EPS 31.77 69.44 55.91 10.29 61.86 44.56 77.24 -13.75%
EY 3.15 1.44 1.79 9.71 1.62 2.24 1.29 16.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.03 1.44 0.71 1.82 3.06 4.32 -13.01%

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