[PERISAI] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -44.77%
YoY- -44.31%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 111,643 52,735 122,149 106,717 77,582 3,616 98.49%
PBT 45,947 -1,853 17,681 9,831 25,188 1,980 87.48%
Tax -2,591 11,333 -1,328 -2,414 -7,091 -783 27.02%
NP 43,356 9,480 16,353 7,417 18,097 1,197 104.93%
-
NP to SH 44,676 7,173 12,280 7,503 13,473 1,197 106.16%
-
Tax Rate 5.64% - 7.51% 24.55% 28.15% 39.55% -
Total Cost 68,287 43,255 105,796 99,300 59,485 2,419 94.97%
-
Net Worth 162,866 70,334 62,756 50,456 14,593 3,843 111.47%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 4,151 - - -
Div Payout % - - - 55.33% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 162,866 70,334 62,756 50,456 14,593 3,843 111.47%
NOSH 440,179 206,867 207,596 207,894 208,477 27,454 74.12%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 38.83% 17.98% 13.39% 6.95% 23.33% 33.10% -
ROE 27.43% 10.20% 19.57% 14.87% 92.32% 31.14% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 25.36 25.49 58.84 51.33 37.21 13.17 13.99%
EPS 10.15 3.47 5.92 3.61 6.46 4.36 18.40%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.37 0.34 0.3023 0.2427 0.07 0.14 21.44%
Adjusted Per Share Value based on latest NOSH - 207,894
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 8.85 4.18 9.69 8.46 6.15 0.29 98.03%
EPS 3.54 0.57 0.97 0.60 1.07 0.09 108.34%
DPS 0.00 0.00 0.00 0.33 0.00 0.00 -
NAPS 0.1292 0.0558 0.0498 0.04 0.0116 0.003 112.15%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.62 0.54 1.16 1.13 1.31 0.00 -
P/RPS 2.44 2.12 1.97 2.20 3.52 0.00 -
P/EPS 6.11 15.57 19.61 31.31 20.27 0.00 -
EY 16.37 6.42 5.10 3.19 4.93 0.00 -
DY 0.00 0.00 0.00 1.77 0.00 0.00 -
P/NAPS 1.68 1.59 3.84 4.66 18.71 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/09 28/08/08 29/08/07 30/08/06 26/08/05 - -
Price 0.61 0.45 1.25 1.04 1.26 0.00 -
P/RPS 2.41 1.77 2.12 2.03 3.39 0.00 -
P/EPS 6.01 12.98 21.13 28.82 19.50 0.00 -
EY 16.64 7.71 4.73 3.47 5.13 0.00 -
DY 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 1.65 1.32 4.13 4.29 18.00 0.00 -

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