[PERISAI] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 220.22%
YoY- 32.52%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 76,008 134,716 65,236 175,424 105,116 140,660 -11.57%
PBT 24,912 72,856 6,716 31,928 10,960 50,440 -13.15%
Tax -164 -13,996 1,124 -10,464 -416 -26,380 -63.77%
NP 24,748 58,860 7,840 21,464 10,544 24,060 0.56%
-
NP to SH 24,748 64,120 8,088 16,024 12,092 24,060 0.56%
-
Tax Rate 0.66% 19.21% -16.74% 32.77% 3.80% 52.30% -
Total Cost 51,260 75,856 57,396 153,960 94,572 116,600 -15.14%
-
Net Worth 239,496 232,788 68,789 58,429 54,080 16,650 70.39%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 239,496 232,788 68,789 58,429 54,080 16,650 70.39%
NOSH 665,268 294,669 208,453 207,564 208,482 208,131 26.14%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 32.56% 43.69% 12.02% 12.24% 10.03% 17.11% -
ROE 10.33% 27.54% 11.76% 27.42% 22.36% 144.50% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 11.43 45.72 31.30 84.52 50.42 67.58 -29.89%
EPS 3.72 21.76 3.88 7.72 5.80 11.56 -20.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.79 0.33 0.2815 0.2594 0.08 35.07%
Adjusted Per Share Value based on latest NOSH - 207,564
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 6.03 10.68 5.17 13.91 8.34 11.16 -11.57%
EPS 1.96 5.09 0.64 1.27 0.96 1.91 0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1899 0.1846 0.0546 0.0463 0.0429 0.0132 70.39%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.46 0.25 0.53 0.93 1.22 1.23 -
P/RPS 4.03 0.55 1.69 1.10 2.42 1.82 17.22%
P/EPS 12.37 1.15 13.66 12.05 21.03 10.64 3.05%
EY 8.09 87.04 7.32 8.30 4.75 9.40 -2.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.32 1.61 3.30 4.70 15.38 -39.16%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/10 26/05/09 30/05/08 29/05/07 12/06/06 18/05/05 -
Price 0.52 0.56 0.60 0.86 1.12 1.22 -
P/RPS 4.55 1.22 1.92 1.02 2.22 1.81 20.23%
P/EPS 13.98 2.57 15.46 11.14 19.31 10.55 5.78%
EY 7.15 38.86 6.47 8.98 5.18 9.48 -5.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.71 1.82 3.06 4.32 15.25 -37.60%

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