[PERISAI] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 86.3%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 27,347 35,165 7,438 7,632 3,616 0 0 -
PBT 8,220 12,610 1,165 3,193 1,980 0 0 -
Tax -2,492 -6,595 -44 -963 -783 0 0 -
NP 5,728 6,015 1,121 2,230 1,197 0 0 -
-
NP to SH 4,107 6,015 1,121 2,230 1,197 0 0 -
-
Tax Rate 30.32% 52.30% 3.78% 30.16% 39.55% - - -
Total Cost 21,619 29,150 6,317 5,402 2,419 0 0 -
-
Net Worth 14,593 16,650 31,138 29,177 3,843 0 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 14,593 16,650 31,138 29,177 3,843 0 0 -
NOSH 208,477 208,131 207,592 208,411 27,454 0 0 -
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 20.95% 17.11% 15.07% 29.22% 33.10% 0.00% 0.00% -
ROE 28.14% 36.13% 3.60% 7.64% 31.14% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 13.12 16.90 3.58 3.66 13.17 0.00 0.00 -
EPS 1.97 2.89 0.54 1.07 4.36 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.15 0.14 0.14 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 208,411
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.17 2.79 0.59 0.61 0.29 0.00 0.00 -
EPS 0.33 0.48 0.09 0.18 0.09 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0116 0.0132 0.0247 0.0231 0.003 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 - - - -
Price 1.31 1.23 1.30 0.89 0.00 0.00 0.00 -
P/RPS 9.99 7.28 36.28 24.30 0.00 0.00 0.00 -
P/EPS 66.50 42.56 240.74 83.18 0.00 0.00 0.00 -
EY 1.50 2.35 0.42 1.20 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.71 15.38 8.67 6.36 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 18/05/05 25/02/05 26/11/04 30/08/04 - - -
Price 1.26 1.22 1.22 1.30 0.69 0.00 0.00 -
P/RPS 9.61 7.22 34.05 35.50 5.24 0.00 0.00 -
P/EPS 63.96 42.21 225.93 121.50 15.83 0.00 0.00 -
EY 1.56 2.37 0.44 0.82 6.32 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.00 15.25 8.13 9.29 4.93 0.00 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