[PERISAI] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
12-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -81.76%
YoY- -49.74%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 116,905 79,887 46,337 26,279 122,892 96,250 62,512 51.61%
PBT 5,459 6,912 -1,894 2,740 32,555 29,790 20,830 -58.94%
Tax -1,284 -1,537 832 -104 -9,330 -8,931 -6,084 -64.45%
NP 4,175 5,375 -1,062 2,636 23,225 20,859 14,746 -56.78%
-
NP to SH 5,004 5,405 1,048 3,023 16,577 14,335 10,122 -37.39%
-
Tax Rate 23.52% 22.24% - 3.80% 28.66% 29.98% 29.21% -
Total Cost 112,730 74,512 47,399 23,643 99,667 75,391 47,766 76.98%
-
Net Worth 54,564 54,798 50,869 54,080 50,916 16,644 14,549 140.80%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 4,159 2,080 - -
Div Payout % - - - - 25.09% 14.51% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 54,564 54,798 50,869 54,080 50,916 16,644 14,549 140.80%
NOSH 208,499 207,884 209,600 208,482 207,992 208,055 207,843 0.20%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.57% 6.73% -2.29% 10.03% 18.90% 21.67% 23.59% -
ROE 9.17% 9.86% 2.06% 5.59% 32.56% 86.13% 69.57% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 56.07 38.43 22.11 12.60 59.08 46.26 30.08 51.28%
EPS 2.40 2.60 0.50 1.45 7.97 6.89 4.87 -37.52%
DPS 0.00 0.00 0.00 0.00 2.00 1.00 0.00 -
NAPS 0.2617 0.2636 0.2427 0.2594 0.2448 0.08 0.07 140.30%
Adjusted Per Share Value based on latest NOSH - 208,482
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.27 6.34 3.67 2.08 9.75 7.63 4.96 51.55%
EPS 0.40 0.43 0.08 0.24 1.31 1.14 0.80 -36.92%
DPS 0.00 0.00 0.00 0.00 0.33 0.17 0.00 -
NAPS 0.0433 0.0435 0.0403 0.0429 0.0404 0.0132 0.0115 141.44%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.05 1.08 1.13 1.22 1.21 1.30 1.31 -
P/RPS 1.87 2.81 5.11 9.68 2.05 2.81 4.36 -43.03%
P/EPS 43.75 41.54 226.00 84.14 15.18 18.87 26.90 38.17%
EY 2.29 2.41 0.44 1.19 6.59 5.30 3.72 -27.57%
DY 0.00 0.00 0.00 0.00 1.65 0.77 0.00 -
P/NAPS 4.01 4.10 4.66 4.70 4.94 16.25 18.71 -64.08%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 30/08/06 12/06/06 01/03/06 24/11/05 26/08/05 -
Price 0.94 1.09 1.04 1.12 1.29 1.25 1.26 -
P/RPS 1.68 2.84 4.70 8.89 2.18 2.70 4.19 -45.53%
P/EPS 39.17 41.92 208.00 77.24 16.19 18.14 25.87 31.75%
EY 2.55 2.39 0.48 1.29 6.18 5.51 3.87 -24.22%
DY 0.00 0.00 0.00 0.00 1.55 0.80 0.00 -
P/NAPS 3.59 4.14 4.29 4.32 5.27 15.63 18.00 -65.76%

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