[PERISAI] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 50.25%
YoY- 131.4%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 27,637 16,309 37,698 29,923 14,012 43,856 116,905 -61.80%
PBT 1,932 1,679 761 7,585 4,461 7,982 5,459 -49.99%
Tax 2,203 281 18,790 -483 7,011 -2,616 -1,284 -
NP 4,135 1,960 19,551 7,102 11,472 5,366 4,175 -0.64%
-
NP to SH 3,739 2,022 11,758 12,507 8,324 4,006 5,004 -17.67%
-
Tax Rate -114.03% -16.74% -2,469.12% 6.37% -157.16% 32.77% 23.52% -
Total Cost 23,502 14,349 18,147 22,821 2,540 38,490 112,730 -64.87%
-
Net Worth 70,625 68,789 66,593 66,593 62,908 58,429 54,564 18.78%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 70,625 68,789 66,593 66,593 62,908 58,429 54,564 18.78%
NOSH 207,722 208,453 208,106 208,103 208,100 207,564 208,499 -0.24%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.96% 12.02% 51.86% 23.73% 81.87% 12.24% 3.57% -
ROE 5.29% 2.94% 17.66% 18.78% 13.23% 6.86% 9.17% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.30 7.82 18.11 14.38 6.73 21.13 56.07 -61.71%
EPS 1.80 0.97 5.65 6.01 4.00 1.93 2.40 -17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.32 0.32 0.3023 0.2815 0.2617 19.08%
Adjusted Per Share Value based on latest NOSH - 208,109
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.19 1.29 2.99 2.37 1.11 3.48 9.27 -61.81%
EPS 0.30 0.16 0.93 0.99 0.66 0.32 0.40 -17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.056 0.0546 0.0528 0.0528 0.0499 0.0463 0.0433 18.72%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.54 0.53 0.62 1.41 1.16 0.93 1.05 -
P/RPS 4.06 6.77 3.42 9.81 17.23 4.40 1.87 67.74%
P/EPS 30.00 54.64 10.97 23.46 29.00 48.19 43.75 -22.25%
EY 3.33 1.83 9.11 4.26 3.45 2.08 2.29 28.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.61 1.94 4.41 3.84 3.30 4.01 -46.05%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 27/02/08 28/11/07 29/08/07 29/05/07 27/02/07 -
Price 0.45 0.60 0.54 1.22 1.25 0.86 0.94 -
P/RPS 3.38 7.67 2.98 8.48 18.56 4.07 1.68 59.43%
P/EPS 25.00 61.86 9.56 20.30 31.25 44.56 39.17 -25.89%
EY 4.00 1.62 10.46 4.93 3.20 2.24 2.55 35.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.82 1.69 3.81 4.13 3.06 3.59 -48.70%

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