[PERISAI] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -29.57%
YoY- 16.7%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 10,870 31,699 31,534 17,148 19,002 33,679 16,309 -6.53%
PBT 53 11,729 16,132 7,240 6,228 18,214 1,679 -43.76%
Tax 134 13,876 9,637 -20 -41 -3,499 281 -11.60%
NP 187 25,605 25,769 7,220 6,187 14,715 1,960 -32.39%
-
NP to SH -2,989 23,682 23,314 7,220 6,187 16,030 2,022 -
-
Tax Rate -252.83% -118.31% -59.74% 0.28% 0.66% 19.21% -16.74% -
Total Cost 10,683 6,094 5,765 9,928 12,815 18,964 14,349 -4.79%
-
Net Worth 886,024 549,147 395,580 247,351 239,496 232,788 68,789 53.07%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 886,024 549,147 395,580 247,351 239,496 232,788 68,789 53.07%
NOSH 1,067,499 858,043 841,660 668,518 665,268 294,669 208,453 31.27%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 1.72% 80.78% 81.72% 42.10% 32.56% 43.69% 12.02% -
ROE -0.34% 4.31% 5.89% 2.92% 2.58% 6.89% 2.94% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1.02 3.69 3.75 2.57 2.86 11.43 7.82 -28.77%
EPS -0.28 2.76 2.77 1.08 0.93 5.44 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.64 0.47 0.37 0.36 0.79 0.33 16.60%
Adjusted Per Share Value based on latest NOSH - 668,518
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.86 2.51 2.50 1.36 1.51 2.67 1.29 -6.53%
EPS -0.24 1.88 1.85 0.57 0.49 1.27 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7027 0.4355 0.3137 0.1962 0.1899 0.1846 0.0546 53.05%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.54 1.08 0.82 0.82 0.46 0.25 0.53 -
P/RPS 151.24 29.23 21.89 31.97 16.10 2.19 6.77 67.78%
P/EPS -550.00 39.13 29.60 75.93 49.46 4.60 54.64 -
EY -0.18 2.56 3.38 1.32 2.02 21.76 1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.69 1.74 2.22 1.28 0.32 1.61 2.43%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 15/05/14 08/05/13 23/05/12 26/05/11 27/05/10 26/05/09 30/05/08 -
Price 1.60 1.27 0.88 0.75 0.52 0.56 0.60 -
P/RPS 157.13 34.38 23.49 29.24 18.21 4.90 7.67 65.37%
P/EPS -571.43 46.01 31.77 69.44 55.91 10.29 61.86 -
EY -0.18 2.17 3.15 1.44 1.79 9.71 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.98 1.87 2.03 1.44 0.71 1.82 0.98%

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