[PERISAI] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -202.09%
YoY- -214.15%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 31,830 28,147 20,216 13,468 28,908 9,130 37,018 -2.48%
PBT -11,650 28,198 6,398 -6,941 8,804 -6,832 -1,453 41.42%
Tax 39,241 -6,941 531 -1,923 -2,097 9,456 253 131.61%
NP 27,591 21,257 6,929 -8,864 6,707 2,624 -1,200 -
-
NP to SH 9,559 18,431 6,929 -8,445 7,398 -749 -401 -
-
Tax Rate - 24.62% -8.30% - 23.82% - - -
Total Cost 4,239 6,890 13,287 22,332 22,201 6,506 38,218 -30.66%
-
Net Worth 476,039 331,210 230,966 237,515 212,213 66,577 55,232 43.14%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 476,039 331,210 230,966 237,515 212,213 66,577 55,232 43.14%
NOSH 850,070 752,751 659,904 659,765 294,741 208,055 211,052 26.11%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 86.68% 75.52% 34.27% -65.82% 23.20% 28.74% -3.24% -
ROE 2.01% 5.56% 3.00% -3.56% 3.49% -1.13% -0.73% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.74 3.74 3.06 2.04 9.81 4.39 17.54 -22.68%
EPS 1.13 2.45 1.05 -1.28 2.51 -0.36 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.44 0.35 0.36 0.72 0.32 0.2617 13.50%
Adjusted Per Share Value based on latest NOSH - 659,765
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.52 2.23 1.60 1.07 2.29 0.72 2.94 -2.53%
EPS 0.76 1.46 0.55 -0.67 0.59 -0.06 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3775 0.2627 0.1832 0.1884 0.1683 0.0528 0.0438 43.14%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.08 0.74 0.55 0.54 0.30 0.62 1.05 -
P/RPS 28.84 19.79 17.95 26.45 3.06 14.13 5.99 29.91%
P/EPS 96.04 30.22 52.38 -42.19 11.95 -172.22 -552.63 -
EY 1.04 3.31 1.91 -2.37 8.37 -0.58 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.68 1.57 1.50 0.42 1.94 4.01 -11.46%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 07/02/13 22/02/12 25/02/11 25/02/10 26/02/09 27/02/08 27/02/07 -
Price 0.965 0.92 0.56 0.47 0.24 0.54 0.94 -
P/RPS 25.77 24.60 18.28 23.02 2.45 12.31 5.36 29.88%
P/EPS 85.82 37.57 53.33 -36.72 9.56 -150.00 -494.74 -
EY 1.17 2.66 1.88 -2.72 10.46 -0.67 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.09 1.60 1.31 0.33 1.69 3.59 -11.53%

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