[PERISAI] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
08-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 147.75%
YoY- 1.58%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 13,845 34,136 31,983 31,699 31,830 32,572 32,434 -43.21%
PBT -807 13,918 13,185 11,729 -11,650 15,354 15,762 -
Tax 4,408 12,152 13,956 13,876 39,241 7,395 9,281 -39.04%
NP 3,601 26,070 27,141 25,605 27,591 22,749 25,043 -72.45%
-
NP to SH 577 23,439 24,061 23,682 9,559 20,748 21,661 -91.02%
-
Tax Rate - -87.31% -105.85% -118.31% - -48.16% -58.88% -
Total Cost 10,244 8,066 4,842 6,094 4,239 9,823 7,391 24.23%
-
Net Worth 957,819 824,891 627,271 549,147 476,039 0 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 957,819 824,891 627,271 549,147 476,039 0 0 -
NOSH 1,153,999 1,005,965 936,225 858,043 850,070 850,000 850,327 22.50%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 26.01% 76.37% 84.86% 80.78% 86.68% 69.84% 77.21% -
ROE 0.06% 2.84% 3.84% 4.31% 2.01% 0.00% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.20 3.39 3.42 3.69 3.74 3.83 3.81 -53.61%
EPS 0.05 2.33 2.57 2.76 1.13 2.44 2.54 -92.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.67 0.64 0.56 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 858,043
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.10 2.71 2.54 2.51 2.52 2.58 2.57 -43.11%
EPS 0.05 1.86 1.91 1.88 0.76 1.65 1.72 -90.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7596 0.6542 0.4975 0.4355 0.3775 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.59 1.28 1.57 1.08 1.08 0.92 0.87 -
P/RPS 132.53 37.72 45.96 29.23 28.84 24.01 22.81 222.15%
P/EPS 3,180.00 54.94 61.09 39.13 96.04 37.69 34.15 1937.53%
EY 0.03 1.82 1.64 2.56 1.04 2.65 2.93 -95.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.56 2.34 1.69 1.93 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 13/11/13 22/08/13 08/05/13 07/02/13 21/11/12 15/08/12 -
Price 1.62 1.42 1.48 1.27 0.965 1.16 0.94 -
P/RPS 135.03 41.85 43.32 34.38 25.77 30.27 24.64 209.87%
P/EPS 3,240.00 60.94 57.59 46.01 85.82 47.52 36.90 1859.47%
EY 0.03 1.64 1.74 2.17 1.17 2.10 2.71 -94.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.73 2.21 1.98 1.72 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