[PERISAI] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 9.28%
YoY- 586.2%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 124,687 74,724 68,465 116,732 52,484 104,510 106,529 2.65%
PBT 75,446 18,300 -3,458 52,229 -3,382 11,999 9,677 40.77%
Tax 19,372 -517 -2,083 -5,419 15,057 638 -1,936 -
NP 94,818 17,783 -5,541 46,810 11,675 12,637 7,741 51.76%
-
NP to SH 84,154 16,995 -5,122 48,823 7,115 12,106 7,647 49.08%
-
Tax Rate -25.68% 2.83% - 10.38% - -5.32% 20.01% -
Total Cost 29,869 56,941 74,006 69,922 40,809 91,873 98,788 -18.05%
-
Net Worth 0 292,681 225,707 251,468 154,411 66,595 54,952 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 2,075 -
Div Payout % - - - - - - 27.15% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 0 292,681 225,707 251,468 154,411 66,595 54,952 -
NOSH 850,000 713,857 663,846 661,760 220,588 208,109 208,468 26.36%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 76.04% 23.80% -8.09% 40.10% 22.24% 12.09% 7.27% -
ROE 0.00% 5.81% -2.27% 19.42% 4.61% 18.18% 13.92% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.67 10.47 10.31 17.64 23.79 50.22 51.10 -18.76%
EPS 9.90 2.38 -0.77 7.38 3.23 5.82 3.67 17.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.00 0.41 0.34 0.38 0.70 0.32 0.2636 -
Adjusted Per Share Value based on latest NOSH - 661,760
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.89 5.93 5.43 9.26 4.16 8.29 8.45 2.65%
EPS 6.67 1.35 -0.41 3.87 0.56 0.96 0.61 48.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.00 0.2321 0.179 0.1994 0.1225 0.0528 0.0436 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.92 0.51 0.50 0.58 0.39 1.41 1.08 -
P/RPS 6.27 4.87 4.85 3.29 1.64 2.81 2.11 19.88%
P/EPS 9.29 21.42 -64.80 7.86 12.09 24.24 29.44 -17.47%
EY 10.76 4.67 -1.54 12.72 8.27 4.13 3.40 21.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.93 -
P/NAPS 0.00 1.24 1.47 1.53 0.56 4.41 4.10 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 23/11/11 25/11/10 25/11/09 28/11/08 28/11/07 29/11/06 -
Price 1.16 0.62 0.52 0.57 0.30 1.22 1.09 -
P/RPS 7.91 5.92 5.04 3.23 1.26 2.43 2.13 24.41%
P/EPS 11.72 26.04 -67.40 7.73 9.30 20.97 29.72 -14.35%
EY 8.53 3.84 -1.48 12.94 10.75 4.77 3.37 16.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.92 -
P/NAPS 0.00 1.51 1.53 1.50 0.43 3.81 4.14 -

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