[PERISAI] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -8618.88%
YoY- -4917.2%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 275,587 198,240 154,364 155,656 215,938 219,552 214,784 18.09%
PBT -605,985 -293,489 -570,686 -1,202,452 20,342 29,152 -688,152 -8.13%
Tax -968 -674 -406 -480 -14,830 -26,452 -834 10.45%
NP -606,953 -294,163 -571,092 -1,202,932 5,512 2,700 -688,986 -8.11%
-
NP to SH -560,431 -304,351 -566,108 -1,173,212 -13,456 -16,180 -706,319 -14.30%
-
Tax Rate - - - - 72.90% 90.74% - -
Total Cost 882,540 492,403 725,456 1,358,588 210,426 216,852 903,770 -1.57%
-
Net Worth 126,061 352,945 428,560 354,559 636,101 612,878 668,139 -67.13%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 126,061 352,945 428,560 354,559 636,101 612,878 668,139 -67.13%
NOSH 1,260,872 1,260,872 1,260,872 1,222,620 1,223,272 1,225,757 1,193,106 3.75%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -220.24% -148.39% -369.96% -772.81% 2.55% 1.23% -320.78% -
ROE -444.57% -86.23% -132.10% -330.89% -2.12% -2.64% -105.71% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 21.86 15.73 12.25 12.73 17.65 17.91 18.00 13.84%
EPS -45.14 -24.59 -45.42 -0.96 -1.10 -1.32 -59.20 -16.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.28 0.34 0.29 0.52 0.50 0.56 -68.32%
Adjusted Per Share Value based on latest NOSH - 1,231,847
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 21.86 15.72 12.24 12.35 17.13 17.41 17.03 18.12%
EPS -44.45 -24.14 -44.90 -93.05 -1.07 -1.28 -56.02 -14.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.2799 0.3399 0.2812 0.5045 0.4861 0.5299 -67.13%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.055 0.065 0.085 0.125 0.235 0.25 0.28 -
P/RPS 0.25 0.41 0.69 0.98 0.00 0.00 1.56 -70.52%
P/EPS -0.12 -0.27 -0.19 -0.13 0.00 0.00 -0.47 -59.78%
EY -808.31 -371.46 -528.38 -767.67 0.00 0.00 -211.43 144.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.23 0.25 0.43 0.00 0.00 0.50 6.56%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 22/05/17 24/02/17 29/11/16 24/08/16 19/05/16 25/02/16 -
Price 0.045 0.065 0.07 0.045 0.20 0.255 0.275 -
P/RPS 0.21 0.41 0.57 0.35 0.00 0.00 1.53 -73.42%
P/EPS -0.10 -0.27 -0.16 -0.05 0.00 0.00 -0.46 -63.87%
EY -987.93 -371.46 -641.61 -2,132.42 0.00 0.00 -215.27 176.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.23 0.21 0.16 0.00 0.00 0.49 -5.52%

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