[PERISAI] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -82.67%
YoY- -89.65%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 175,424 116,905 106,516 92,674 105,116 122,892 128,333 23.19%
PBT 31,928 5,459 9,216 -3,788 10,960 32,555 39,720 -13.55%
Tax -10,464 -1,284 -2,049 1,664 -416 -9,330 -11,908 -8.26%
NP 21,464 4,175 7,166 -2,124 10,544 23,225 27,812 -15.87%
-
NP to SH 16,024 5,004 7,206 2,096 12,092 16,577 19,113 -11.09%
-
Tax Rate 32.77% 23.52% 22.23% - 3.80% 28.66% 29.98% -
Total Cost 153,960 112,730 99,349 94,798 94,572 99,667 100,521 32.90%
-
Net Worth 58,429 54,564 54,798 50,869 54,080 50,916 16,644 131.16%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - 4,159 2,774 -
Div Payout % - - - - - 25.09% 14.51% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 58,429 54,564 54,798 50,869 54,080 50,916 16,644 131.16%
NOSH 207,564 208,499 207,884 209,600 208,482 207,992 208,055 -0.15%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.24% 3.57% 6.73% -2.29% 10.03% 18.90% 21.67% -
ROE 27.42% 9.17% 13.15% 4.12% 22.36% 32.56% 114.83% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 84.52 56.07 51.24 44.21 50.42 59.08 61.68 23.39%
EPS 7.72 2.40 3.47 1.00 5.80 7.97 9.19 -10.97%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.33 -
NAPS 0.2815 0.2617 0.2636 0.2427 0.2594 0.2448 0.08 131.52%
Adjusted Per Share Value based on latest NOSH - 207,894
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 13.91 9.27 8.45 7.35 8.34 9.75 10.18 23.15%
EPS 1.27 0.40 0.57 0.17 0.96 1.31 1.52 -11.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.33 0.22 -
NAPS 0.0463 0.0433 0.0435 0.0403 0.0429 0.0404 0.0132 131.03%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.93 1.05 1.08 1.13 1.22 1.21 1.30 -
P/RPS 1.10 1.87 2.11 2.56 2.42 2.05 2.11 -35.25%
P/EPS 12.05 43.75 31.15 113.00 21.03 15.18 14.15 -10.16%
EY 8.30 2.29 3.21 0.88 4.75 6.59 7.07 11.29%
DY 0.00 0.00 0.00 0.00 0.00 1.65 1.03 -
P/NAPS 3.30 4.01 4.10 4.66 4.70 4.94 16.25 -65.48%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 29/11/06 30/08/06 12/06/06 01/03/06 24/11/05 -
Price 0.86 0.94 1.09 1.04 1.12 1.29 1.25 -
P/RPS 1.02 1.68 2.13 2.35 2.22 2.18 2.03 -36.82%
P/EPS 11.14 39.17 31.44 104.00 19.31 16.19 13.61 -12.50%
EY 8.98 2.55 3.18 0.96 5.18 6.18 7.35 14.29%
DY 0.00 0.00 0.00 0.00 0.00 1.55 1.07 -
P/NAPS 3.06 3.59 4.14 4.29 4.32 5.27 15.63 -66.31%

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