[PERISAI] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1.6%
YoY- 11.08%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 10,870 13,845 34,136 31,983 31,699 31,830 32,572 -51.91%
PBT 53 -807 13,918 13,185 11,729 -11,650 15,354 -97.72%
Tax 134 4,408 12,152 13,956 13,876 39,241 7,395 -93.11%
NP 187 3,601 26,070 27,141 25,605 27,591 22,749 -95.93%
-
NP to SH -2,989 577 23,439 24,061 23,682 9,559 20,748 -
-
Tax Rate -252.83% - -87.31% -105.85% -118.31% - -48.16% -
Total Cost 10,683 10,244 8,066 4,842 6,094 4,239 9,823 5.76%
-
Net Worth 886,024 957,819 824,891 627,271 549,147 476,039 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 886,024 957,819 824,891 627,271 549,147 476,039 0 -
NOSH 1,067,499 1,153,999 1,005,965 936,225 858,043 850,070 850,000 16.41%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.72% 26.01% 76.37% 84.86% 80.78% 86.68% 69.84% -
ROE -0.34% 0.06% 2.84% 3.84% 4.31% 2.01% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.02 1.20 3.39 3.42 3.69 3.74 3.83 -58.63%
EPS -0.28 0.05 2.33 2.57 2.76 1.13 2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.82 0.67 0.64 0.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 936,225
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.86 1.10 2.71 2.54 2.51 2.52 2.58 -51.95%
EPS -0.24 0.05 1.86 1.91 1.88 0.76 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7027 0.7596 0.6542 0.4975 0.4355 0.3775 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.54 1.59 1.28 1.57 1.08 1.08 0.92 -
P/RPS 151.24 132.53 37.72 45.96 29.23 28.84 24.01 241.45%
P/EPS -550.00 3,180.00 54.94 61.09 39.13 96.04 37.69 -
EY -0.18 0.03 1.82 1.64 2.56 1.04 2.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.92 1.56 2.34 1.69 1.93 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 15/05/14 26/02/14 13/11/13 22/08/13 08/05/13 07/02/13 21/11/12 -
Price 1.60 1.62 1.42 1.48 1.27 0.965 1.16 -
P/RPS 157.13 135.03 41.85 43.32 34.38 25.77 30.27 200.10%
P/EPS -571.43 3,240.00 60.94 57.59 46.01 85.82 47.52 -
EY -0.18 0.03 1.64 1.74 2.17 1.17 2.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.95 1.73 2.21 1.98 1.72 0.00 -

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