[PERISAI] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 27.55%
YoY- 1025.56%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 114,006 122,892 103,688 77,582 53,851 18,686 11,248 369.00%
PBT 22,685 32,555 30,955 25,188 18,948 6,338 5,173 168.15%
Tax -5,842 -9,330 -8,975 -7,091 -5,382 -1,790 -1,746 123.87%
NP 16,843 23,225 21,980 18,097 13,566 4,548 3,427 189.35%
-
NP to SH 13,585 16,577 15,456 13,473 10,563 4,548 3,427 150.68%
-
Tax Rate 25.75% 28.66% 28.99% 28.15% 28.40% 28.24% 33.75% -
Total Cost 97,163 99,667 81,708 59,485 40,285 14,138 7,821 437.22%
-
Net Worth 54,080 72,657 16,602 14,593 16,650 31,138 29,177 50.94%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 4,151 4,151 2,075 - - - - -
Div Payout % 30.56% 25.04% 13.43% - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 54,080 72,657 16,602 14,593 16,650 31,138 29,177 50.94%
NOSH 208,482 207,592 207,536 208,477 208,131 207,592 208,411 0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 14.77% 18.90% 21.20% 23.33% 25.19% 24.34% 30.47% -
ROE 25.12% 22.82% 93.09% 92.32% 63.44% 14.61% 11.75% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 54.68 59.20 49.96 37.21 25.87 9.00 5.40 368.70%
EPS 6.52 7.99 7.45 6.46 5.08 2.19 1.64 151.17%
DPS 2.00 2.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2594 0.35 0.08 0.07 0.08 0.15 0.14 50.91%
Adjusted Per Share Value based on latest NOSH - 208,477
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.04 9.75 8.22 6.15 4.27 1.48 0.89 369.67%
EPS 1.08 1.31 1.23 1.07 0.84 0.36 0.27 152.19%
DPS 0.33 0.33 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.0429 0.0576 0.0132 0.0116 0.0132 0.0247 0.0231 51.14%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.22 1.21 1.30 1.31 1.23 1.30 0.89 -
P/RPS 2.23 2.04 2.60 3.52 4.75 14.44 16.49 -73.68%
P/EPS 18.72 15.15 17.46 20.27 24.24 59.34 54.12 -50.75%
EY 5.34 6.60 5.73 4.93 4.13 1.69 1.85 102.85%
DY 1.64 1.65 0.77 0.00 0.00 0.00 0.00 -
P/NAPS 4.70 3.46 16.25 18.71 15.38 8.67 6.36 -18.27%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 12/06/06 01/03/06 24/11/05 26/08/05 18/05/05 - - -
Price 1.12 1.29 1.25 1.26 1.22 0.00 0.00 -
P/RPS 2.05 2.18 2.50 3.39 4.72 0.00 0.00 -
P/EPS 17.19 16.15 16.78 19.50 24.04 0.00 0.00 -
EY 5.82 6.19 5.96 5.13 4.16 0.00 0.00 -
DY 1.79 1.55 0.80 0.00 0.00 0.00 0.00 -
P/NAPS 4.32 3.69 15.63 18.00 15.25 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