[PERISAI] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -7.54%
YoY- -55.08%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 134,716 72,205 57,729 55,274 65,236 37,698 39,897 124.90%
PBT 72,856 12,331 4,702 3,864 6,716 761 10,113 272.56%
Tax -13,996 3,427 7,365 4,406 1,124 18,790 -644 677.31%
NP 58,860 15,758 12,068 8,270 7,840 19,551 9,469 237.69%
-
NP to SH 64,120 15,262 10,485 7,478 8,088 11,758 16,676 145.23%
-
Tax Rate 19.21% -27.79% -156.64% -114.03% -16.74% -2,469.12% 6.37% -
Total Cost 75,856 56,447 45,661 47,004 57,396 18,147 30,428 83.75%
-
Net Worth 232,788 167,765 148,377 70,625 68,789 66,593 66,593 130.15%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 232,788 167,765 148,377 70,625 68,789 66,593 66,593 130.15%
NOSH 294,669 233,007 211,967 207,722 208,453 208,106 208,103 26.07%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 43.69% 21.82% 20.90% 14.96% 12.02% 51.86% 23.73% -
ROE 27.54% 9.10% 7.07% 10.59% 11.76% 17.66% 25.04% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 45.72 30.99 27.23 26.61 31.30 18.11 19.17 78.41%
EPS 21.76 6.55 4.95 3.60 3.88 5.65 8.01 94.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.72 0.70 0.34 0.33 0.32 0.32 82.56%
Adjusted Per Share Value based on latest NOSH - 206,867
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 10.68 5.73 4.58 4.38 5.17 2.99 3.16 125.04%
EPS 5.09 1.21 0.83 0.59 0.64 0.93 1.32 145.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1846 0.1331 0.1177 0.056 0.0546 0.0528 0.0528 130.18%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.25 0.30 0.39 0.54 0.53 0.62 1.41 -
P/RPS 0.55 0.97 1.43 2.03 1.69 3.42 7.35 -82.21%
P/EPS 1.15 4.58 7.88 15.00 13.66 10.97 17.60 -83.75%
EY 87.04 21.83 12.68 6.67 7.32 9.11 5.68 515.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.42 0.56 1.59 1.61 1.94 4.41 -82.57%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 26/02/09 28/11/08 28/08/08 30/05/08 27/02/08 28/11/07 -
Price 0.56 0.24 0.30 0.45 0.60 0.54 1.22 -
P/RPS 1.22 0.77 1.10 1.69 1.92 2.98 6.36 -66.70%
P/EPS 2.57 3.66 6.06 12.50 15.46 9.56 15.22 -69.41%
EY 38.86 27.29 16.49 8.00 6.47 10.46 6.57 226.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.33 0.43 1.32 1.82 1.69 3.81 -67.34%

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