[PERISAI] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -81.24%
YoY- -61.4%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 31,699 31,534 17,148 19,002 33,679 16,309 43,856 -5.26%
PBT 11,729 16,132 7,240 6,228 18,214 1,679 7,982 6.61%
Tax 13,876 9,637 -20 -41 -3,499 281 -2,616 -
NP 25,605 25,769 7,220 6,187 14,715 1,960 5,366 29.72%
-
NP to SH 23,682 23,314 7,220 6,187 16,030 2,022 4,006 34.43%
-
Tax Rate -118.31% -59.74% 0.28% 0.66% 19.21% -16.74% 32.77% -
Total Cost 6,094 5,765 9,928 12,815 18,964 14,349 38,490 -26.42%
-
Net Worth 549,147 395,580 247,351 239,496 232,788 68,789 58,429 45.22%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 549,147 395,580 247,351 239,496 232,788 68,789 58,429 45.22%
NOSH 858,043 841,660 668,518 665,268 294,669 208,453 207,564 26.65%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 80.78% 81.72% 42.10% 32.56% 43.69% 12.02% 12.24% -
ROE 4.31% 5.89% 2.92% 2.58% 6.89% 2.94% 6.86% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.69 3.75 2.57 2.86 11.43 7.82 21.13 -25.21%
EPS 2.76 2.77 1.08 0.93 5.44 0.97 1.93 6.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.47 0.37 0.36 0.79 0.33 0.2815 14.65%
Adjusted Per Share Value based on latest NOSH - 665,268
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.51 2.50 1.36 1.51 2.67 1.29 3.48 -5.29%
EPS 1.88 1.85 0.57 0.49 1.27 0.16 0.32 34.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4355 0.3137 0.1962 0.1899 0.1846 0.0546 0.0463 45.24%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.08 0.82 0.82 0.46 0.25 0.53 0.93 -
P/RPS 29.23 21.89 31.97 16.10 2.19 6.77 4.40 37.06%
P/EPS 39.13 29.60 75.93 49.46 4.60 54.64 48.19 -3.40%
EY 2.56 3.38 1.32 2.02 21.76 1.83 2.08 3.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.74 2.22 1.28 0.32 1.61 3.30 -10.54%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 08/05/13 23/05/12 26/05/11 27/05/10 26/05/09 30/05/08 29/05/07 -
Price 1.27 0.88 0.75 0.52 0.56 0.60 0.86 -
P/RPS 34.38 23.49 29.24 18.21 4.90 7.67 4.07 42.66%
P/EPS 46.01 31.77 69.44 55.91 10.29 61.86 44.56 0.53%
EY 2.17 3.15 1.44 1.79 9.71 1.62 2.24 -0.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.87 2.03 1.44 0.71 1.82 3.06 -6.99%

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