[PERISAI] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 320.61%
YoY- 3.42%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 20,749 15,660 15,911 33,550 33,738 7,632 22.13%
PBT 7,877 1,595 3,124 8,806 8,960 3,193 19.78%
Tax 493 3,321 -403 -2,369 -2,847 -963 -
NP 8,370 4,916 2,721 6,437 6,113 2,230 30.26%
-
NP to SH 8,272 4,125 4,183 4,357 4,213 2,230 29.95%
-
Tax Rate -6.26% -208.21% 12.90% 26.90% 31.77% 30.16% -
Total Cost 12,379 10,744 13,190 27,113 27,625 5,402 18.02%
-
Net Worth 251,468 154,411 66,595 54,952 16,602 29,177 53.81%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 2,075 - -
Div Payout % - - - - 49.26% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 251,468 154,411 66,595 54,952 16,602 29,177 53.81%
NOSH 661,760 220,588 208,109 208,468 207,536 208,411 25.97%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 40.34% 31.39% 17.10% 19.19% 18.12% 29.22% -
ROE 3.29% 2.67% 6.28% 7.93% 25.38% 7.64% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.14 7.10 7.65 16.09 16.26 3.66 -3.01%
EPS 1.25 1.87 2.01 2.09 2.03 1.07 3.15%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.38 0.70 0.32 0.2636 0.08 0.14 22.09%
Adjusted Per Share Value based on latest NOSH - 208,468
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.65 1.24 1.26 2.66 2.68 0.61 22.00%
EPS 0.66 0.33 0.33 0.35 0.33 0.18 29.65%
DPS 0.00 0.00 0.00 0.00 0.16 0.00 -
NAPS 0.1994 0.1225 0.0528 0.0436 0.0132 0.0231 53.85%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.58 0.39 1.41 1.08 1.30 0.89 -
P/RPS 18.50 5.49 18.44 6.71 8.00 24.30 -5.30%
P/EPS 46.40 20.86 70.15 51.67 64.04 83.18 -11.01%
EY 2.16 4.79 1.43 1.94 1.56 1.20 12.46%
DY 0.00 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 1.53 0.56 4.41 4.10 16.25 6.36 -24.78%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/09 28/11/08 28/11/07 29/11/06 24/11/05 26/11/04 -
Price 0.57 0.30 1.22 1.09 1.25 1.30 -
P/RPS 18.18 4.23 15.96 6.77 7.69 35.50 -12.52%
P/EPS 45.60 16.04 60.70 52.15 61.58 121.50 -17.79%
EY 2.19 6.23 1.65 1.92 1.62 0.82 21.69%
DY 0.00 0.00 0.00 0.00 0.80 0.00 -
P/NAPS 1.50 0.43 3.81 4.14 15.63 9.29 -30.54%

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