[PERISAI] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 40.22%
YoY- -37.12%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 133,928 134,716 72,205 57,729 55,274 65,236 37,698 133.00%
PBT 71,044 72,856 12,331 4,702 3,864 6,716 761 1963.61%
Tax -7,578 -13,996 3,427 7,365 4,406 1,124 18,790 -
NP 63,466 58,860 15,758 12,068 8,270 7,840 19,551 119.39%
-
NP to SH 66,306 64,120 15,262 10,485 7,478 8,088 11,758 217.15%
-
Tax Rate 10.67% 19.21% -27.79% -156.64% -114.03% -16.74% -2,469.12% -
Total Cost 70,462 75,856 56,447 45,661 47,004 57,396 18,147 147.24%
-
Net Worth 135,993 232,788 167,765 148,377 70,625 68,789 66,593 61.03%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 135,993 232,788 167,765 148,377 70,625 68,789 66,593 61.03%
NOSH 367,549 294,669 233,007 211,967 207,722 208,453 208,106 46.16%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 47.39% 43.69% 21.82% 20.90% 14.96% 12.02% 51.86% -
ROE 48.76% 27.54% 9.10% 7.07% 10.59% 11.76% 17.66% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 36.44 45.72 30.99 27.23 26.61 31.30 18.11 59.45%
EPS 18.04 21.76 6.55 4.95 3.60 3.88 5.65 116.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.79 0.72 0.70 0.34 0.33 0.32 10.17%
Adjusted Per Share Value based on latest NOSH - 220,588
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.62 10.68 5.73 4.58 4.38 5.17 2.99 132.97%
EPS 5.26 5.09 1.21 0.83 0.59 0.64 0.93 217.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1079 0.1846 0.1331 0.1177 0.056 0.0546 0.0528 61.10%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.62 0.25 0.30 0.39 0.54 0.53 0.62 -
P/RPS 1.70 0.55 0.97 1.43 2.03 1.69 3.42 -37.27%
P/EPS 3.44 1.15 4.58 7.88 15.00 13.66 10.97 -53.87%
EY 29.10 87.04 21.83 12.68 6.67 7.32 9.11 117.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.32 0.42 0.56 1.59 1.61 1.94 -9.15%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 26/05/09 26/02/09 28/11/08 28/08/08 30/05/08 27/02/08 -
Price 0.61 0.56 0.24 0.30 0.45 0.60 0.54 -
P/RPS 1.67 1.22 0.77 1.10 1.69 1.92 2.98 -32.05%
P/EPS 3.38 2.57 3.66 6.06 12.50 15.46 9.56 -50.03%
EY 29.57 38.86 27.29 16.49 8.00 6.47 10.46 100.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.71 0.33 0.43 1.32 1.82 1.69 -1.58%

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