[PERISAI] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 90.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 39,897 106,516 128,333 14,997 38.56%
PBT 10,113 9,216 39,720 6,897 13.60%
Tax -644 -2,049 -11,908 -2,328 -34.84%
NP 9,469 7,166 27,812 4,569 27.49%
-
NP to SH 16,676 7,206 19,113 4,569 53.96%
-
Tax Rate 6.37% 22.23% 29.98% 33.75% -
Total Cost 30,428 99,349 100,521 10,428 42.89%
-
Net Worth 66,593 54,798 16,644 12,333 75.43%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 2,774 - -
Div Payout % - - 14.51% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 66,593 54,798 16,644 12,333 75.43%
NOSH 208,103 207,884 208,055 88,097 33.18%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 23.73% 6.73% 21.67% 30.47% -
ROE 25.04% 13.15% 114.83% 37.05% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 19.17 51.24 61.68 17.02 4.04%
EPS 8.01 3.47 9.19 5.19 15.56%
DPS 0.00 0.00 1.33 0.00 -
NAPS 0.32 0.2636 0.08 0.14 31.72%
Adjusted Per Share Value based on latest NOSH - 208,411
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.16 8.45 10.18 1.19 38.47%
EPS 1.32 0.57 1.52 0.36 54.20%
DPS 0.00 0.00 0.22 0.00 -
NAPS 0.0528 0.0435 0.0132 0.0098 75.30%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.41 1.08 1.30 0.89 -
P/RPS 7.35 2.11 2.11 5.23 12.01%
P/EPS 17.60 31.15 14.15 17.16 0.84%
EY 5.68 3.21 7.07 5.83 -0.86%
DY 0.00 0.00 1.03 0.00 -
P/NAPS 4.41 4.10 16.25 6.36 -11.48%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/11/07 29/11/06 24/11/05 26/11/04 -
Price 1.22 1.09 1.25 1.30 -
P/RPS 6.36 2.13 2.03 7.64 -5.92%
P/EPS 15.22 31.44 13.61 25.06 -15.31%
EY 6.57 3.18 7.35 3.99 18.08%
DY 0.00 0.00 1.07 0.00 -
P/NAPS 3.81 4.14 15.63 9.29 -25.70%

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