[PERISAI] YoY TTM 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- -32.45%
YoY- 116.09%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 128,370 82,655 75,213 101,292 72,262 76,622 116,905 1.57%
PBT 35,598 40,100 9,881 36,484 12,254 6,620 5,459 36.64%
Tax 65,554 -7,989 371 -5,245 3,504 9,841 -1,284 -
NP 101,152 32,111 10,252 31,239 15,758 16,461 4,175 70.02%
-
NP to SH 75,282 28,497 10,252 32,980 15,262 11,758 5,004 57.05%
-
Tax Rate -184.15% 19.92% -3.75% 14.38% -28.59% -148.66% 23.52% -
Total Cost 27,218 50,544 64,961 70,053 56,504 60,161 112,730 -21.07%
-
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 78.80% 38.85% 13.63% 30.84% 21.81% 21.48% 3.57% -
ROE 15.81% 8.60% 4.44% 13.89% 7.19% 17.66% 9.06% -
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 15.10 10.98 11.40 15.35 24.52 36.83 55.39 -19.46%
EPS 8.86 3.79 1.55 5.00 5.18 5.65 2.37 24.55%
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 10.18 6.56 5.97 8.03 5.73 6.08 9.27 1.57%
EPS 5.97 2.26 0.81 2.62 1.21 0.93 0.40 56.84%
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 7.15 6.74 4.83 3.52 1.22 1.68 1.90 24.69%
P/EPS 12.20 19.55 35.40 10.80 5.79 10.97 44.29 -19.32%
EY 8.20 5.12 2.82 9.26 17.26 9.12 2.26 23.93%
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 6.39 8.38 4.91 3.06 0.98 1.47 1.70 24.66%
P/EPS 10.90 24.30 36.05 9.40 4.63 9.56 39.65 -19.34%
EY 9.18 4.11 2.77 10.64 21.58 10.47 2.52 24.01%
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