[PERISAI] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 91.78%
YoY- 199.47%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 97,041 73,359 86,615 89,632 49,075 134,482 114,006 -2.64%
PBT 48,992 10,893 24,498 28,789 317 10,701 22,685 13.67%
Tax 1,668 392 -1,787 -276 12,738 -3,796 -5,842 -
NP 50,660 11,285 22,711 28,513 13,055 6,905 16,843 20.12%
-
NP to SH 44,591 11,285 23,137 29,270 9,774 5,987 13,585 21.88%
-
Tax Rate -3.40% -3.60% 7.29% 0.96% -4,018.30% 35.47% 25.75% -
Total Cost 46,381 62,074 63,904 61,119 36,020 127,577 97,163 -11.58%
-
Net Worth 395,580 247,351 239,496 232,788 68,109 58,429 54,080 39.28%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - 4,151 -
Div Payout % - - - - - - 30.56% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 395,580 247,351 239,496 232,788 68,109 58,429 54,080 39.28%
NOSH 841,660 668,518 665,268 294,669 206,391 207,564 208,482 26.15%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 52.20% 15.38% 26.22% 31.81% 26.60% 5.13% 14.77% -
ROE 11.27% 4.56% 9.66% 12.57% 14.35% 10.25% 25.12% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 11.53 10.97 13.02 30.42 23.78 64.79 54.68 -22.83%
EPS 5.30 1.69 3.48 9.93 4.74 2.88 6.52 -3.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.47 0.37 0.36 0.79 0.33 0.2815 0.2594 10.40%
Adjusted Per Share Value based on latest NOSH - 294,669
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 7.70 5.82 6.87 7.11 3.89 10.67 9.04 -2.63%
EPS 3.54 0.90 1.83 2.32 0.78 0.47 1.08 21.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
NAPS 0.3137 0.1962 0.1899 0.1846 0.054 0.0463 0.0429 39.27%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.82 0.82 0.46 0.25 0.53 0.93 1.22 -
P/RPS 7.11 7.47 3.53 0.82 2.23 1.44 2.23 21.29%
P/EPS 15.48 48.58 13.23 2.52 11.19 32.24 18.72 -3.11%
EY 6.46 2.06 7.56 39.73 8.94 3.10 5.34 3.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.64 -
P/NAPS 1.74 2.22 1.28 0.32 1.61 3.30 4.70 -15.24%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 26/05/11 27/05/10 26/05/09 30/05/08 29/05/07 12/06/06 -
Price 0.88 0.75 0.52 0.56 0.60 0.86 1.12 -
P/RPS 7.63 6.83 3.99 1.84 2.52 1.33 2.05 24.46%
P/EPS 16.61 44.43 14.95 5.64 12.67 29.82 17.19 -0.56%
EY 6.02 2.25 6.69 17.74 7.89 3.35 5.82 0.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.79 -
P/NAPS 1.87 2.03 1.44 0.71 1.82 3.06 4.32 -13.01%

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