[PERISAI] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 79.35%
YoY- 1087.72%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 28,147 20,216 13,468 28,908 9,130 37,018 26,642 0.91%
PBT 28,198 6,398 -6,941 8,804 -6,832 -1,453 2,765 47.23%
Tax -6,941 531 -1,923 -2,097 9,456 253 -399 60.93%
NP 21,257 6,929 -8,864 6,707 2,624 -1,200 2,366 44.15%
-
NP to SH 18,431 6,929 -8,445 7,398 -749 -401 2,242 42.04%
-
Tax Rate 24.62% -8.30% - 23.82% - - 14.43% -
Total Cost 6,890 13,287 22,332 22,201 6,506 38,218 24,276 -18.92%
-
Net Worth 331,210 230,966 237,515 212,213 66,577 55,232 72,657 28.75%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - 2,075 -
Div Payout % - - - - - - 92.59% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 331,210 230,966 237,515 212,213 66,577 55,232 72,657 28.75%
NOSH 752,751 659,904 659,765 294,741 208,055 211,052 207,592 23.93%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 75.52% 34.27% -65.82% 23.20% 28.74% -3.24% 8.88% -
ROE 5.56% 3.00% -3.56% 3.49% -1.13% -0.73% 3.09% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 3.74 3.06 2.04 9.81 4.39 17.54 12.83 -18.56%
EPS 2.45 1.05 -1.28 2.51 -0.36 -0.19 1.08 14.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.44 0.35 0.36 0.72 0.32 0.2617 0.35 3.88%
Adjusted Per Share Value based on latest NOSH - 294,741
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 2.23 1.60 1.07 2.29 0.72 2.94 2.11 0.92%
EPS 1.46 0.55 -0.67 0.59 -0.06 -0.03 0.18 41.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.2627 0.1832 0.1884 0.1683 0.0528 0.0438 0.0576 28.76%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.74 0.55 0.54 0.30 0.62 1.05 1.21 -
P/RPS 19.79 17.95 26.45 3.06 14.13 5.99 9.43 13.14%
P/EPS 30.22 52.38 -42.19 11.95 -172.22 -552.63 112.04 -19.61%
EY 3.31 1.91 -2.37 8.37 -0.58 -0.18 0.89 24.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
P/NAPS 1.68 1.57 1.50 0.42 1.94 4.01 3.46 -11.33%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 25/02/11 25/02/10 26/02/09 27/02/08 27/02/07 01/03/06 -
Price 0.92 0.56 0.47 0.24 0.54 0.94 1.29 -
P/RPS 24.60 18.28 23.02 2.45 12.31 5.36 10.05 16.08%
P/EPS 37.57 53.33 -36.72 9.56 -150.00 -494.74 119.44 -17.52%
EY 2.66 1.88 -2.72 10.46 -0.67 -0.20 0.84 21.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.78 -
P/NAPS 2.09 1.60 1.31 0.33 1.69 3.59 3.69 -9.03%

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