[PERISAI] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -116.66%
YoY- -112.62%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 122,133 88,488 43,292 43,480 111,663 130,424 127,364 -2.74%
PBT 27,865 14,272 8,422 212 38,025 51,776 49,828 -32.05%
Tax -607 -756 268 536 44,392 53,312 55,664 -
NP 27,258 13,516 8,690 748 82,417 105,088 105,492 -59.33%
-
NP to SH 13,726 272 -4,056 -11,956 71,759 94,909 95,486 -72.46%
-
Tax Rate 2.18% 5.30% -3.18% -252.83% -116.74% -102.97% -111.71% -
Total Cost 94,875 74,972 34,602 42,732 29,246 25,336 21,872 165.26%
-
Net Worth 1,139,956 928,200 991,466 886,024 817,009 779,295 618,719 50.12%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,139,956 928,200 991,466 886,024 817,009 779,295 618,719 50.12%
NOSH 1,163,220 1,020,000 1,126,666 1,067,499 984,348 950,360 923,462 16.58%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 22.32% 15.27% 20.07% 1.72% 73.81% 80.57% 82.83% -
ROE 1.20% 0.03% -0.41% -1.35% 8.78% 12.18% 15.43% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.50 8.68 3.84 4.07 11.34 13.72 13.79 -16.57%
EPS 1.18 0.03 -0.36 -1.12 7.29 9.99 10.34 -76.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.91 0.88 0.83 0.83 0.82 0.67 28.76%
Adjusted Per Share Value based on latest NOSH - 1,067,499
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.69 7.02 3.43 3.45 8.86 10.34 10.10 -2.71%
EPS 1.09 0.02 -0.32 -0.95 5.69 7.53 7.57 -72.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9041 0.7362 0.7863 0.7027 0.648 0.6181 0.4907 50.12%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.455 1.27 1.57 1.54 1.59 1.28 1.57 -
P/RPS 4.33 14.64 40.86 37.81 14.02 9.33 11.38 -47.39%
P/EPS 38.56 4,762.50 -436.11 -137.50 21.81 12.82 15.18 85.85%
EY 2.59 0.02 -0.23 -0.73 4.58 7.80 6.59 -46.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.40 1.78 1.86 1.92 1.56 2.34 -66.09%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 05/11/14 13/08/14 15/05/14 26/02/14 13/11/13 22/08/13 -
Price 0.625 1.00 1.37 1.60 1.62 1.42 1.48 -
P/RPS 5.95 11.53 35.65 39.28 14.28 10.35 10.73 -32.43%
P/EPS 52.97 3,750.00 -380.56 -142.86 22.22 14.22 14.31 138.72%
EY 1.89 0.03 -0.26 -0.70 4.50 7.03 6.99 -58.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.10 1.56 1.93 1.95 1.73 2.21 -56.12%

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