[PERISAI] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 14,012 46,337 62,512 3,616 57.06%
PBT 4,461 -1,894 20,830 1,980 31.09%
Tax 7,011 832 -6,084 -783 -
NP 11,472 -1,062 14,746 1,197 112.41%
-
NP to SH 8,324 1,048 10,122 1,197 90.87%
-
Tax Rate -157.16% - 29.21% 39.55% -
Total Cost 2,540 47,399 47,766 2,419 1.64%
-
Net Worth 62,908 50,869 14,549 3,843 153.90%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 62,908 50,869 14,549 3,843 153.90%
NOSH 208,100 209,600 207,843 27,454 96.43%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 81.87% -2.29% 23.59% 33.10% -
ROE 13.23% 2.06% 69.57% 31.14% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.73 22.11 30.08 13.17 -20.05%
EPS 4.00 0.50 4.87 4.36 -2.83%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.3023 0.2427 0.07 0.14 29.25%
Adjusted Per Share Value based on latest NOSH - 27,454
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1.11 3.67 4.96 0.29 56.42%
EPS 0.66 0.08 0.80 0.09 94.28%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0499 0.0403 0.0115 0.003 155.26%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/06/07 30/06/06 30/06/05 - -
Price 1.16 1.13 1.31 0.00 -
P/RPS 17.23 5.11 4.36 0.00 -
P/EPS 29.00 226.00 26.90 0.00 -
EY 3.45 0.44 3.72 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 4.66 18.71 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/08/07 30/08/06 26/08/05 30/08/04 -
Price 1.25 1.04 1.26 0.69 -
P/RPS 18.56 4.70 4.19 5.24 52.43%
P/EPS 31.25 208.00 25.87 15.83 25.44%
EY 3.20 0.48 3.87 6.32 -20.29%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 4.29 18.00 4.93 -5.73%

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