[PERISAI] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 86.3%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 15,911 33,550 33,738 7,632 27.74%
PBT 3,124 8,806 8,960 3,193 -0.72%
Tax -403 -2,369 -2,847 -963 -25.20%
NP 2,721 6,437 6,113 2,230 6.85%
-
NP to SH 4,183 4,357 4,213 2,230 23.32%
-
Tax Rate 12.90% 26.90% 31.77% 30.16% -
Total Cost 13,190 27,113 27,625 5,402 34.65%
-
Net Worth 66,595 54,952 16,602 29,177 31.66%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 2,075 - -
Div Payout % - - 49.26% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 66,595 54,952 16,602 29,177 31.66%
NOSH 208,109 208,468 207,536 208,411 -0.04%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 17.10% 19.19% 18.12% 29.22% -
ROE 6.28% 7.93% 25.38% 7.64% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.65 16.09 16.26 3.66 27.85%
EPS 2.01 2.09 2.03 1.07 23.38%
DPS 0.00 0.00 1.00 0.00 -
NAPS 0.32 0.2636 0.08 0.14 31.72%
Adjusted Per Share Value based on latest NOSH - 208,411
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.26 2.66 2.68 0.61 27.35%
EPS 0.33 0.35 0.33 0.18 22.39%
DPS 0.00 0.00 0.16 0.00 -
NAPS 0.0528 0.0436 0.0132 0.0231 31.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.41 1.08 1.30 0.89 -
P/RPS 18.44 6.71 8.00 24.30 -8.78%
P/EPS 70.15 51.67 64.04 83.18 -5.52%
EY 1.43 1.94 1.56 1.20 6.01%
DY 0.00 0.00 0.77 0.00 -
P/NAPS 4.41 4.10 16.25 6.36 -11.48%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/11/07 29/11/06 24/11/05 26/11/04 -
Price 1.22 1.09 1.25 1.30 -
P/RPS 15.96 6.77 7.69 35.50 -23.39%
P/EPS 60.70 52.15 61.58 121.50 -20.65%
EY 1.65 1.92 1.62 0.82 26.24%
DY 0.00 0.00 0.80 0.00 -
P/NAPS 3.81 4.14 15.63 9.29 -25.70%

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