[PERISAI] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.58%
YoY- 88.92%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 15,660 15,911 33,550 33,738 7,632 19.66%
PBT 1,595 3,124 8,806 8,960 3,193 -15.92%
Tax 3,321 -403 -2,369 -2,847 -963 -
NP 4,916 2,721 6,437 6,113 2,230 21.83%
-
NP to SH 4,125 4,183 4,357 4,213 2,230 16.60%
-
Tax Rate -208.21% 12.90% 26.90% 31.77% 30.16% -
Total Cost 10,744 13,190 27,113 27,625 5,402 18.74%
-
Net Worth 154,411 66,595 54,952 16,602 29,177 51.63%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 2,075 - -
Div Payout % - - - 49.26% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 154,411 66,595 54,952 16,602 29,177 51.63%
NOSH 220,588 208,109 208,468 207,536 208,411 1.42%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 31.39% 17.10% 19.19% 18.12% 29.22% -
ROE 2.67% 6.28% 7.93% 25.38% 7.64% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.10 7.65 16.09 16.26 3.66 18.00%
EPS 1.87 2.01 2.09 2.03 1.07 14.96%
DPS 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.70 0.32 0.2636 0.08 0.14 49.49%
Adjusted Per Share Value based on latest NOSH - 207,536
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.24 1.26 2.66 2.68 0.61 19.39%
EPS 0.33 0.33 0.35 0.33 0.18 16.34%
DPS 0.00 0.00 0.00 0.16 0.00 -
NAPS 0.1225 0.0528 0.0436 0.0132 0.0231 51.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.39 1.41 1.08 1.30 0.89 -
P/RPS 5.49 18.44 6.71 8.00 24.30 -31.03%
P/EPS 20.86 70.15 51.67 64.04 83.18 -29.21%
EY 4.79 1.43 1.94 1.56 1.20 41.31%
DY 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 0.56 4.41 4.10 16.25 6.36 -45.50%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/11/08 28/11/07 29/11/06 24/11/05 26/11/04 -
Price 0.30 1.22 1.09 1.25 1.30 -
P/RPS 4.23 15.96 6.77 7.69 35.50 -41.22%
P/EPS 16.04 60.70 52.15 61.58 121.50 -39.70%
EY 6.23 1.65 1.92 1.62 0.82 65.96%
DY 0.00 0.00 0.00 0.80 0.00 -
P/NAPS 0.43 3.81 4.14 15.63 9.29 -53.59%

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