[PERISAI] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -29.85%
YoY- -20.95%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 128,535 97,041 73,359 86,615 89,632 49,075 134,482 -0.75%
PBT 31,195 48,992 10,893 24,498 28,789 317 10,701 19.50%
Tax 69,793 1,668 392 -1,787 -276 12,738 -3,796 -
NP 100,988 50,660 11,285 22,711 28,513 13,055 6,905 56.31%
-
NP to SH 75,650 44,591 11,285 23,137 29,270 9,774 5,987 52.55%
-
Tax Rate -223.73% -3.40% -3.60% 7.29% 0.96% -4,018.30% 35.47% -
Total Cost 27,547 46,381 62,074 63,904 61,119 36,020 127,577 -22.52%
-
Net Worth 549,147 395,580 247,351 239,496 232,788 68,109 58,429 45.22%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 549,147 395,580 247,351 239,496 232,788 68,109 58,429 45.22%
NOSH 858,043 841,660 668,518 665,268 294,669 206,391 207,564 26.65%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 78.57% 52.20% 15.38% 26.22% 31.81% 26.60% 5.13% -
ROE 13.78% 11.27% 4.56% 9.66% 12.57% 14.35% 10.25% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 14.98 11.53 10.97 13.02 30.42 23.78 64.79 -21.63%
EPS 8.82 5.30 1.69 3.48 9.93 4.74 2.88 20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.47 0.37 0.36 0.79 0.33 0.2815 14.65%
Adjusted Per Share Value based on latest NOSH - 665,268
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 10.19 7.70 5.82 6.87 7.11 3.89 10.67 -0.76%
EPS 6.00 3.54 0.90 1.83 2.32 0.78 0.47 52.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4355 0.3137 0.1962 0.1899 0.1846 0.054 0.0463 45.24%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.08 0.82 0.82 0.46 0.25 0.53 0.93 -
P/RPS 7.21 7.11 7.47 3.53 0.82 2.23 1.44 30.76%
P/EPS 12.25 15.48 48.58 13.23 2.52 11.19 32.24 -14.88%
EY 8.16 6.46 2.06 7.56 39.73 8.94 3.10 17.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.74 2.22 1.28 0.32 1.61 3.30 -10.54%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 08/05/13 23/05/12 26/05/11 27/05/10 26/05/09 30/05/08 29/05/07 -
Price 1.27 0.88 0.75 0.52 0.56 0.60 0.86 -
P/RPS 8.48 7.63 6.83 3.99 1.84 2.52 1.33 36.13%
P/EPS 14.40 16.61 44.43 14.95 5.64 12.67 29.82 -11.41%
EY 6.94 6.02 2.25 6.69 17.74 7.89 3.35 12.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.87 2.03 1.44 0.71 1.82 3.06 -6.99%

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