[PERISAI] YoY Annualized Quarter 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- -15.86%
YoY- 745.61%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 55,274 28,024 92,674 125,024 7,232 66.21%
PBT 3,864 8,922 -3,788 41,660 3,960 -0.61%
Tax 4,406 14,022 1,664 -12,168 -1,566 -
NP 8,270 22,944 -2,124 29,492 2,394 36.30%
-
NP to SH 7,478 16,648 2,096 20,244 2,394 32.91%
-
Tax Rate -114.03% -157.16% - 29.21% 39.55% -
Total Cost 47,004 5,080 94,798 95,532 4,838 76.48%
-
Net Worth 70,625 62,908 50,869 14,549 3,843 106.94%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 70,625 62,908 50,869 14,549 3,843 106.94%
NOSH 207,722 208,100 209,600 207,843 27,454 65.79%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 14.96% 81.87% -2.29% 23.59% 33.10% -
ROE 10.59% 26.46% 4.12% 139.14% 62.29% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 26.61 13.47 44.21 60.15 26.34 0.25%
EPS 3.60 8.00 1.00 9.74 8.72 -19.82%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.3023 0.2427 0.07 0.14 24.81%
Adjusted Per Share Value based on latest NOSH - 208,477
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 4.38 2.22 7.35 9.92 0.57 66.43%
EPS 0.59 1.32 0.17 1.61 0.19 32.72%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.056 0.0499 0.0403 0.0115 0.003 107.75%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.54 1.16 1.13 1.31 0.00 -
P/RPS 2.03 8.61 2.56 2.18 0.00 -
P/EPS 15.00 14.50 113.00 13.45 0.00 -
EY 6.67 6.90 0.88 7.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 3.84 4.66 18.71 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 28/08/08 29/08/07 30/08/06 26/08/05 30/08/04 -
Price 0.45 1.25 1.04 1.26 0.69 -
P/RPS 1.69 9.28 2.35 2.09 2.62 -10.37%
P/EPS 12.50 15.62 104.00 12.94 7.91 12.11%
EY 8.00 6.40 0.96 7.73 12.64 -10.79%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 4.13 4.29 18.00 4.93 -28.05%

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