[PERISAI] YoY TTM 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- 114.5%
YoY- 29.8%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 82,655 75,213 101,292 72,262 76,622 116,905 122,892 -6.39%
PBT 40,100 9,881 36,484 12,254 6,620 5,459 32,555 3.53%
Tax -7,989 371 -5,245 3,504 9,841 -1,284 -9,330 -2.55%
NP 32,111 10,252 31,239 15,758 16,461 4,175 23,225 5.54%
-
NP to SH 28,497 10,252 32,980 15,262 11,758 5,004 16,577 9.44%
-
Tax Rate 19.92% -3.75% 14.38% -28.59% -148.66% 23.52% 28.66% -
Total Cost 50,544 64,961 70,053 56,504 60,161 112,730 99,667 -10.69%
-
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 - - - - - - 4,151 -
Div Payout % - - - - - - 25.04% -
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 38.85% 13.63% 30.84% 21.81% 21.48% 3.57% 18.90% -
ROE 8.60% 4.44% 13.89% 7.19% 17.66% 9.06% 22.82% -
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 10.98 11.40 15.35 24.52 36.83 55.39 59.20 -24.47%
EPS 3.79 1.55 5.00 5.18 5.65 2.37 7.99 -11.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
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 6.56 5.97 8.03 5.73 6.08 9.27 9.75 -6.38%
EPS 2.26 0.81 2.62 1.21 0.93 0.40 1.31 9.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
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 6.74 4.83 3.52 1.22 1.68 1.90 2.04 22.02%
P/EPS 19.55 35.40 10.80 5.79 10.97 44.29 15.15 4.33%
EY 5.12 2.82 9.26 17.26 9.12 2.26 6.60 -4.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.65 -
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 8.38 4.91 3.06 0.98 1.47 1.70 2.18 25.14%
P/EPS 24.30 36.05 9.40 4.63 9.56 39.65 16.15 7.04%
EY 4.11 2.77 10.64 21.58 10.47 2.52 6.19 -6.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.55 -
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