[PERISAI] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 90.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 125,024 140,660 18,686 14,997 7,232 0 0 -
PBT 41,660 50,440 6,338 6,897 3,960 0 0 -
Tax -12,168 -26,380 -1,790 -2,328 -1,566 0 0 -
NP 29,492 24,060 4,548 4,569 2,394 0 0 -
-
NP to SH 20,244 24,060 4,548 4,569 2,394 0 0 -
-
Tax Rate 29.21% 52.30% 28.24% 33.75% 39.55% - - -
Total Cost 95,532 116,600 14,138 10,428 4,838 0 0 -
-
Net Worth 14,549 16,650 17,719 12,333 3,843 0 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 14,549 16,650 17,719 12,333 3,843 0 0 -
NOSH 207,843 208,131 118,129 88,097 27,454 0 0 -
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 23.59% 17.11% 24.34% 30.47% 33.10% 0.00% 0.00% -
ROE 139.14% 144.50% 25.67% 37.05% 62.29% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 60.15 67.58 15.82 17.02 26.34 0.00 0.00 -
EPS 9.74 11.56 3.85 5.19 8.72 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.15 0.14 0.14 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 208,411
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.92 11.16 1.48 1.19 0.57 0.00 0.00 -
EPS 1.61 1.91 0.36 0.36 0.19 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0115 0.0132 0.0141 0.0098 0.003 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 - - - -
Price 1.31 1.23 1.30 0.89 0.00 0.00 0.00 -
P/RPS 2.18 1.82 8.22 5.23 0.00 0.00 0.00 -
P/EPS 13.45 10.64 33.77 17.16 0.00 0.00 0.00 -
EY 7.44 9.40 2.96 5.83 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.71 15.38 8.67 6.36 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 18/05/05 25/02/05 26/11/04 30/08/04 - - -
Price 1.26 1.22 1.22 1.30 0.69 0.00 0.00 -
P/RPS 2.09 1.81 7.71 7.64 2.62 0.00 0.00 -
P/EPS 12.94 10.55 31.69 25.06 7.91 0.00 0.00 -
EY 7.73 9.48 3.16 3.99 12.64 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.00 15.25 8.13 9.29 4.93 0.00 0.00 -

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