[PERISAI] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 320.13%
YoY- 692.78%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 101,181 116,950 133,928 134,716 72,205 57,729 55,274 49.47%
PBT 36,458 57,865 71,044 72,856 12,331 4,702 3,864 344.69%
Tax -5,219 -4,394 -7,578 -13,996 3,427 7,365 4,406 -
NP 31,239 53,470 63,466 58,860 15,758 12,068 8,270 141.95%
-
NP to SH 32,980 55,233 66,306 64,120 15,262 10,485 7,478 168.20%
-
Tax Rate 14.32% 7.59% 10.67% 19.21% -27.79% -156.64% -114.03% -
Total Cost 69,942 63,480 70,462 75,856 56,447 45,661 47,004 30.24%
-
Net Worth 185,802 177,468 135,993 232,788 167,765 148,377 70,625 90.23%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 185,802 177,468 135,993 232,788 167,765 148,377 70,625 90.23%
NOSH 516,118 467,023 367,549 294,669 233,007 211,967 207,722 83.14%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 30.87% 45.72% 47.39% 43.69% 21.82% 20.90% 14.96% -
ROE 17.75% 31.12% 48.76% 27.54% 9.10% 7.07% 10.59% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.60 25.04 36.44 45.72 30.99 27.23 26.61 -18.39%
EPS 6.39 11.83 18.04 21.76 6.55 4.95 3.60 46.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.38 0.37 0.79 0.72 0.70 0.34 3.87%
Adjusted Per Share Value based on latest NOSH - 294,669
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.02 9.28 10.62 10.68 5.73 4.58 4.38 49.50%
EPS 2.62 4.38 5.26 5.09 1.21 0.83 0.59 169.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1474 0.1408 0.1079 0.1846 0.1331 0.1177 0.056 90.30%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.54 0.58 0.62 0.25 0.30 0.39 0.54 -
P/RPS 2.75 2.32 1.70 0.55 0.97 1.43 2.03 22.36%
P/EPS 8.45 4.90 3.44 1.15 4.58 7.88 15.00 -31.71%
EY 11.83 20.39 29.10 87.04 21.83 12.68 6.67 46.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.53 1.68 0.32 0.42 0.56 1.59 -3.79%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 26/05/09 26/02/09 28/11/08 28/08/08 -
Price 0.47 0.57 0.61 0.56 0.24 0.30 0.45 -
P/RPS 2.40 2.28 1.67 1.22 0.77 1.10 1.69 26.26%
P/EPS 7.36 4.82 3.38 2.57 3.66 6.06 12.50 -29.68%
EY 13.60 20.75 29.57 38.86 27.29 16.49 8.00 42.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.50 1.65 0.71 0.33 0.43 1.32 -0.50%

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