[PERISAI] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -7.09%
YoY- 176.18%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 31,699 31,830 32,572 32,434 31,534 28,147 20,453 33.88%
PBT 11,729 -11,650 15,354 15,762 16,132 28,198 -3,509 -
Tax 13,876 39,241 7,395 9,281 9,637 -6,941 -700 -
NP 25,605 27,591 22,749 25,043 25,769 21,257 -4,209 -
-
NP to SH 23,682 9,559 20,748 21,661 23,314 18,431 -4,997 -
-
Tax Rate -118.31% - -48.16% -58.88% -59.74% 24.62% - -
Total Cost 6,094 4,239 9,823 7,391 5,765 6,890 24,662 -60.58%
-
Net Worth 549,147 476,039 0 0 395,580 331,210 292,681 52.06%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 549,147 476,039 0 0 395,580 331,210 292,681 52.06%
NOSH 858,043 850,070 850,000 850,327 841,660 752,751 713,857 13.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 80.78% 86.68% 69.84% 77.21% 81.72% 75.52% -20.58% -
ROE 4.31% 2.01% 0.00% 0.00% 5.89% 5.56% -1.71% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.69 3.74 3.83 3.81 3.75 3.74 2.87 18.22%
EPS 2.76 1.13 2.44 2.54 2.77 2.45 0.70 149.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.56 0.00 0.00 0.47 0.44 0.41 34.52%
Adjusted Per Share Value based on latest NOSH - 850,327
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.51 2.52 2.58 2.57 2.50 2.23 1.62 33.86%
EPS 1.88 0.76 1.65 1.72 1.85 1.46 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4355 0.3775 0.00 0.00 0.3137 0.2627 0.2321 52.06%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.08 1.08 0.92 0.87 0.82 0.74 0.51 -
P/RPS 29.23 28.84 24.01 22.81 21.89 19.79 17.80 39.14%
P/EPS 39.13 96.04 37.69 34.15 29.60 30.22 -72.86 -
EY 2.56 1.04 2.65 2.93 3.38 3.31 -1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.93 0.00 0.00 1.74 1.68 1.24 22.90%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 08/05/13 07/02/13 21/11/12 15/08/12 23/05/12 22/02/12 23/11/11 -
Price 1.27 0.965 1.16 0.94 0.88 0.92 0.62 -
P/RPS 34.38 25.77 30.27 24.64 23.49 24.60 21.64 36.11%
P/EPS 46.01 85.82 47.52 36.90 31.77 37.57 -88.57 -
EY 2.17 1.17 2.10 2.71 3.15 2.66 -1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.72 0.00 0.00 1.87 2.09 1.51 19.78%

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