[PERISAI] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -11.09%
YoY- -4.65%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
TTM Result
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 167,618 214,784 122,133 111,663 128,370 82,655 75,213 13.11%
PBT -572,029 -601,902 27,865 38,051 35,598 40,100 9,881 -
Tax -35,301 -27,780 -607 44,392 65,554 -7,989 371 -
NP -607,330 -629,682 27,258 82,443 101,152 32,111 10,252 -
-
NP to SH -553,703 -706,318 13,726 71,785 75,282 28,497 10,252 -
-
Tax Rate - - 2.18% -116.66% -184.15% 19.92% -3.75% -
Total Cost 774,948 844,466 94,875 29,220 27,218 50,544 64,961 46.41%
-
Net Worth 126,061 668,260 1,172,704 957,819 476,039 331,210 230,966 -8.89%
Dividend
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 126,061 668,260 1,172,704 957,819 476,039 331,210 230,966 -8.89%
NOSH 1,260,613 1,193,321 1,196,637 1,153,999 850,070 752,751 659,904 10.46%
Ratio Analysis
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -362.33% -293.17% 22.32% 73.83% 78.80% 38.85% 13.63% -
ROE -439.23% -105.70% 1.17% 7.49% 15.81% 8.60% 4.44% -
Per Share
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.30 18.00 10.21 9.68 15.10 10.98 11.40 2.39%
EPS -43.92 -59.19 1.15 6.22 8.86 3.79 1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.56 0.98 0.83 0.56 0.44 0.35 -17.52%
Adjusted Per Share Value based on latest NOSH - 1,153,999
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.29 17.03 9.69 8.86 10.18 6.56 5.97 13.09%
EPS -43.91 -56.02 1.09 5.69 5.97 2.26 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.53 0.9301 0.7596 0.3775 0.2627 0.1832 -8.89%
Price Multiplier on Financial Quarter End Date
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.055 0.28 0.455 1.59 1.08 0.74 0.55 -
P/RPS 0.41 1.56 4.46 16.43 7.15 6.74 4.83 -31.57%
P/EPS -0.13 -0.47 39.67 25.56 12.20 19.55 35.40 -
EY -798.61 -211.39 2.52 3.91 8.20 5.12 2.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.46 1.92 1.93 1.68 1.57 -14.89%
Price Multiplier on Announcement Date
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/08/17 25/02/16 25/02/15 26/02/14 07/02/13 22/02/12 25/02/11 -
Price 0.045 0.275 0.625 1.62 0.965 0.92 0.56 -
P/RPS 0.34 1.53 6.12 16.74 6.39 8.38 4.91 -33.68%
P/EPS -0.10 -0.46 54.49 26.04 10.90 24.30 36.05 -
EY -976.07 -215.23 1.84 3.84 9.18 4.11 2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.64 1.95 1.72 2.09 1.60 -17.72%

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