[PERISAI] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -165.33%
YoY- -148.09%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 33,396 11,385 7,725 20,058 27,347 3,616 55.95%
PBT 17,334 176 2,346 -4,634 8,220 1,980 54.29%
Tax -316 1,999 3,404 936 -2,492 -783 -16.58%
NP 17,018 2,175 5,750 -3,698 5,728 1,197 69.99%
-
NP to SH 17,123 1,717 4,318 -1,975 4,107 1,197 70.20%
-
Tax Rate 1.82% -1,135.80% -145.10% - 30.32% 39.55% -
Total Cost 16,378 9,210 1,975 23,756 21,619 2,419 46.56%
-
Net Worth 162,866 70,334 62,756 50,456 14,593 3,843 111.47%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 162,866 70,334 62,756 50,456 14,593 3,843 111.47%
NOSH 440,179 206,867 207,596 207,894 208,477 27,454 74.12%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 50.96% 19.10% 74.43% -18.44% 20.95% 33.10% -
ROE 10.51% 2.44% 6.88% -3.91% 28.14% 31.14% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 7.59 5.50 3.72 9.65 13.12 13.17 -10.43%
EPS 3.89 0.83 2.07 -0.95 1.97 4.36 -2.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.34 0.3023 0.2427 0.07 0.14 21.44%
Adjusted Per Share Value based on latest NOSH - 207,894
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 2.65 0.90 0.61 1.59 2.17 0.29 55.61%
EPS 1.36 0.14 0.34 -0.16 0.33 0.09 72.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1292 0.0558 0.0498 0.04 0.0116 0.003 112.15%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.62 0.54 1.16 1.13 1.31 0.00 -
P/RPS 8.17 9.81 31.17 11.71 9.99 0.00 -
P/EPS 15.94 65.06 55.77 -118.95 66.50 0.00 -
EY 6.27 1.54 1.79 -0.84 1.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.59 3.84 4.66 18.71 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/09 28/08/08 29/08/07 30/08/06 26/08/05 30/08/04 -
Price 0.61 0.45 1.25 1.04 1.26 0.69 -
P/RPS 8.04 8.18 33.59 10.78 9.61 5.24 8.93%
P/EPS 15.68 54.22 60.10 -109.47 63.96 15.83 -0.19%
EY 6.38 1.84 1.66 -0.91 1.56 6.32 0.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.32 4.13 4.29 18.00 4.93 -19.65%

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