[PERISAI] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -618.02%
YoY- -112.62%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 55,767 44,720 10,776 10,870 13,845 34,136 31,983 44.72%
PBT 17,161 6,493 4,158 53 -807 13,918 13,185 19.15%
Tax -40 -701 0 134 4,408 12,152 13,956 -
NP 17,121 5,792 4,158 187 3,601 26,070 27,141 -26.38%
-
NP to SH 13,522 2,232 961 -2,989 577 23,439 24,061 -31.82%
-
Tax Rate 0.23% 10.80% 0.00% -252.83% - -87.31% -105.85% -
Total Cost 38,646 38,928 6,618 10,683 10,244 8,066 4,842 297.87%
-
Net Worth 1,172,704 1,069,010 1,057,100 886,024 957,819 824,891 627,271 51.58%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,172,704 1,069,010 1,057,100 886,024 957,819 824,891 627,271 51.58%
NOSH 1,196,637 1,174,736 1,201,250 1,067,499 1,153,999 1,005,965 936,225 17.72%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 30.70% 12.95% 38.59% 1.72% 26.01% 76.37% 84.86% -
ROE 1.15% 0.21% 0.09% -0.34% 0.06% 2.84% 3.84% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.66 3.81 0.90 1.02 1.20 3.39 3.42 22.83%
EPS 1.13 0.19 0.08 -0.28 0.05 2.33 2.57 -42.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.91 0.88 0.83 0.83 0.82 0.67 28.76%
Adjusted Per Share Value based on latest NOSH - 1,067,499
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.42 3.55 0.85 0.86 1.10 2.71 2.54 44.52%
EPS 1.07 0.18 0.08 -0.24 0.05 1.86 1.91 -31.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9301 0.8478 0.8384 0.7027 0.7596 0.6542 0.4975 51.58%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.455 1.27 1.57 1.54 1.59 1.28 1.57 -
P/RPS 9.76 33.36 175.02 151.24 132.53 37.72 45.96 -64.30%
P/EPS 40.27 668.42 1,962.50 -550.00 3,180.00 54.94 61.09 -24.19%
EY 2.48 0.15 0.05 -0.18 0.03 1.82 1.64 31.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.40 1.78 1.86 1.92 1.56 2.34 -66.09%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 05/11/14 13/08/14 15/05/14 26/02/14 13/11/13 22/08/13 -
Price 0.625 1.00 1.37 1.60 1.62 1.42 1.48 -
P/RPS 13.41 26.27 152.72 157.13 135.03 41.85 43.32 -54.14%
P/EPS 55.31 526.32 1,712.50 -571.43 3,240.00 60.94 57.59 -2.64%
EY 1.81 0.19 0.06 -0.18 0.03 1.64 1.74 2.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.10 1.56 1.93 1.95 1.73 2.21 -56.12%

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