[PERISAI] YoY TTM 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- 1.92%
YoY- -50.52%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 116,732 52,484 104,510 106,529 103,688 11,248 59.62%
PBT 52,229 -3,382 11,999 9,677 30,955 5,173 58.75%
Tax -5,419 15,057 638 -1,936 -8,975 -1,746 25.40%
NP 46,810 11,675 12,637 7,741 21,980 3,427 68.63%
-
NP to SH 48,823 7,115 12,106 7,647 15,456 3,427 70.06%
-
Tax Rate 10.38% - -5.32% 20.01% 28.99% 33.75% -
Total Cost 69,922 40,809 91,873 98,788 81,708 7,821 54.94%
-
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 2,075 - -
Div Payout % - - - 27.15% 13.43% - -
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 40.10% 22.24% 12.09% 7.27% 21.20% 30.47% -
ROE 19.42% 4.61% 18.18% 13.92% 93.09% 11.75% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 17.64 23.79 50.22 51.10 49.96 5.40 26.69%
EPS 7.38 3.23 5.82 3.67 7.45 1.64 35.07%
DPS 0.00 0.00 0.00 1.00 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 9.26 4.16 8.29 8.45 8.22 0.89 59.71%
EPS 3.87 0.56 0.96 0.61 1.23 0.27 70.27%
DPS 0.00 0.00 0.00 0.16 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 3.29 1.64 2.81 2.11 2.60 16.49 -27.54%
P/EPS 7.86 12.09 24.24 29.44 17.46 54.12 -32.00%
EY 12.72 8.27 4.13 3.40 5.73 1.85 47.01%
DY 0.00 0.00 0.00 0.93 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 - -
Price 0.57 0.30 1.22 1.09 1.25 0.00 -
P/RPS 3.23 1.26 2.43 2.13 2.50 0.00 -
P/EPS 7.73 9.30 20.97 29.72 16.78 0.00 -
EY 12.94 10.75 4.77 3.37 5.96 0.00 -
DY 0.00 0.00 0.00 0.92 0.80 0.00 -
P/NAPS 1.50 0.43 3.81 4.14 15.63 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