[PERISAI] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1.42%
YoY- 58.31%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 52,735 49,075 76,622 104,510 122,149 134,482 116,905 -41.21%
PBT -1,853 317 6,620 11,999 17,681 10,701 5,459 -
Tax 11,333 12,738 9,841 638 -1,328 -3,796 -1,284 -
NP 9,480 13,055 16,461 12,637 16,353 6,905 4,175 72.84%
-
NP to SH 7,173 9,774 11,758 12,106 12,280 5,987 5,004 27.16%
-
Tax Rate - -4,018.30% -148.66% -5.32% 7.51% 35.47% 23.52% -
Total Cost 43,255 36,020 60,161 91,873 105,796 127,577 112,730 -47.22%
-
Net Worth 70,334 68,109 66,577 66,595 62,756 58,429 55,232 17.50%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 70,334 68,109 66,577 66,595 62,756 58,429 55,232 17.50%
NOSH 206,867 206,391 208,055 208,109 207,596 207,564 211,052 -1.32%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 17.98% 26.60% 21.48% 12.09% 13.39% 5.13% 3.57% -
ROE 10.20% 14.35% 17.66% 18.18% 19.57% 10.25% 9.06% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.49 23.78 36.83 50.22 58.84 64.79 55.39 -40.42%
EPS 3.47 4.74 5.65 5.82 5.92 2.88 2.37 28.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.32 0.32 0.3023 0.2815 0.2617 19.08%
Adjusted Per Share Value based on latest NOSH - 208,109
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.18 3.89 6.08 8.29 9.69 10.67 9.27 -41.22%
EPS 0.57 0.78 0.93 0.96 0.97 0.47 0.40 26.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0558 0.054 0.0528 0.0528 0.0498 0.0463 0.0438 17.53%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.54 0.53 0.62 1.41 1.16 0.93 1.05 -
P/RPS 2.12 2.23 1.68 2.81 1.97 1.44 1.90 7.58%
P/EPS 15.57 11.19 10.97 24.24 19.61 32.24 44.29 -50.22%
EY 6.42 8.94 9.12 4.13 5.10 3.10 2.26 100.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.61 1.94 4.41 3.84 3.30 4.01 -46.05%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 27/02/08 28/11/07 29/08/07 29/05/07 27/02/07 -
Price 0.45 0.60 0.54 1.22 1.25 0.86 0.94 -
P/RPS 1.77 2.52 1.47 2.43 2.12 1.33 1.70 2.72%
P/EPS 12.98 12.67 9.56 20.97 21.13 29.82 39.65 -52.53%
EY 7.71 7.89 10.47 4.77 4.73 3.35 2.52 110.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.82 1.69 3.81 4.13 3.06 3.59 -48.70%

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