[PERISAI] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 300.16%
YoY- -68.91%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 111,663 128,370 82,655 75,213 101,292 72,262 76,622 6.47%
PBT 38,051 35,598 40,100 9,881 36,484 12,254 6,620 33.80%
Tax 44,392 65,554 -7,989 371 -5,245 3,504 9,841 28.51%
NP 82,443 101,152 32,111 10,252 31,239 15,758 16,461 30.77%
-
NP to SH 71,785 75,282 28,497 10,252 32,980 15,262 11,758 35.15%
-
Tax Rate -116.66% -184.15% 19.92% -3.75% 14.38% -28.59% -148.66% -
Total Cost 29,220 27,218 50,544 64,961 70,053 56,504 60,161 -11.33%
-
Net Worth 957,819 476,039 331,210 230,966 237,515 212,213 66,577 55.88%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 957,819 476,039 331,210 230,966 237,515 212,213 66,577 55.88%
NOSH 1,153,999 850,070 752,751 659,904 659,765 294,741 208,055 33.01%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 73.83% 78.80% 38.85% 13.63% 30.84% 21.81% 21.48% -
ROE 7.49% 15.81% 8.60% 4.44% 13.89% 7.19% 17.66% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 9.68 15.10 10.98 11.40 15.35 24.52 36.83 -19.94%
EPS 6.22 8.86 3.79 1.55 5.00 5.18 5.65 1.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.56 0.44 0.35 0.36 0.72 0.32 17.19%
Adjusted Per Share Value based on latest NOSH - 659,904
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 8.86 10.18 6.56 5.97 8.03 5.73 6.08 6.47%
EPS 5.69 5.97 2.26 0.81 2.62 1.21 0.93 35.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7596 0.3775 0.2627 0.1832 0.1884 0.1683 0.0528 55.88%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.59 1.08 0.74 0.55 0.54 0.30 0.62 -
P/RPS 16.43 7.15 6.74 4.83 3.52 1.22 1.68 46.18%
P/EPS 25.56 12.20 19.55 35.40 10.80 5.79 10.97 15.12%
EY 3.91 8.20 5.12 2.82 9.26 17.26 9.12 -13.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.93 1.68 1.57 1.50 0.42 1.94 -0.17%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 07/02/13 22/02/12 25/02/11 25/02/10 26/02/09 27/02/08 -
Price 1.62 0.965 0.92 0.56 0.47 0.24 0.54 -
P/RPS 16.74 6.39 8.38 4.91 3.06 0.98 1.47 49.93%
P/EPS 26.04 10.90 24.30 36.05 9.40 4.63 9.56 18.15%
EY 3.84 9.18 4.11 2.77 10.64 21.58 10.47 -15.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.72 2.09 1.60 1.31 0.33 1.69 2.41%

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