[PERISAI] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -15.08%
YoY- -60.24%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 33,679 28,908 15,660 11,385 16,309 9,130 15,911 64.78%
PBT 18,214 8,804 1,595 176 1,679 -6,832 3,124 223.59%
Tax -3,499 -2,097 3,321 1,999 281 9,456 -403 321.87%
NP 14,715 6,707 4,916 2,175 1,960 2,624 2,721 207.78%
-
NP to SH 16,030 7,398 4,125 1,717 2,022 -749 4,183 144.68%
-
Tax Rate 19.21% 23.82% -208.21% -1,135.80% -16.74% - 12.90% -
Total Cost 18,964 22,201 10,744 9,210 14,349 6,506 13,190 27.35%
-
Net Worth 232,788 212,213 154,411 70,334 68,109 66,577 66,595 130.15%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 232,788 212,213 154,411 70,334 68,109 66,577 66,595 130.15%
NOSH 294,669 294,741 220,588 206,867 206,391 208,055 208,109 26.06%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 43.69% 23.20% 31.39% 19.10% 12.02% 28.74% 17.10% -
ROE 6.89% 3.49% 2.67% 2.44% 2.97% -1.13% 6.28% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 11.43 9.81 7.10 5.50 7.90 4.39 7.65 30.66%
EPS 5.44 2.51 1.87 0.83 0.97 -0.36 2.01 94.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.72 0.70 0.34 0.33 0.32 0.32 82.56%
Adjusted Per Share Value based on latest NOSH - 206,867
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2.67 2.29 1.24 0.90 1.29 0.72 1.26 64.90%
EPS 1.27 0.59 0.33 0.14 0.16 -0.06 0.33 145.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1846 0.1683 0.1225 0.0558 0.054 0.0528 0.0528 130.18%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.25 0.30 0.39 0.54 0.53 0.62 1.41 -
P/RPS 2.19 3.06 5.49 9.81 6.71 14.13 18.44 -75.80%
P/EPS 4.60 11.95 20.86 65.06 54.10 -172.22 70.15 -83.71%
EY 21.76 8.37 4.79 1.54 1.85 -0.58 1.43 513.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.42 0.56 1.59 1.61 1.94 4.41 -82.57%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 26/02/09 28/11/08 28/08/08 30/05/08 27/02/08 28/11/07 -
Price 0.56 0.24 0.30 0.45 0.60 0.54 1.22 -
P/RPS 4.90 2.45 4.23 8.18 7.59 12.31 15.96 -54.45%
P/EPS 10.29 9.56 16.04 54.22 61.24 -150.00 60.70 -69.33%
EY 9.71 10.46 6.23 1.84 1.63 -0.67 1.65 225.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.33 0.43 1.32 1.82 1.69 3.81 -67.34%

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