[PERISAI] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 41.62%
YoY- 318.3%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 43,297 29,923 79,887 96,250 11,248 40.03%
PBT 3,527 7,585 6,912 29,790 5,173 -9.12%
Tax 5,524 -483 -1,537 -8,931 -1,746 -
NP 9,051 7,102 5,375 20,859 3,427 27.45%
-
NP to SH 7,864 12,507 5,405 14,335 3,427 23.06%
-
Tax Rate -156.62% 6.37% 22.24% 29.98% 33.75% -
Total Cost 34,246 22,821 74,512 75,391 7,821 44.61%
-
Net Worth 148,377 66,593 54,798 16,644 12,333 86.16%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 2,080 - -
Div Payout % - - - 14.51% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 148,377 66,593 54,798 16,644 12,333 86.16%
NOSH 211,967 208,103 207,884 208,055 88,097 24.52%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 20.90% 23.73% 6.73% 21.67% 30.47% -
ROE 5.30% 18.78% 9.86% 86.13% 27.79% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 20.43 14.38 38.43 46.26 12.77 12.45%
EPS 3.71 6.01 2.60 6.89 3.89 -1.17%
DPS 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.70 0.32 0.2636 0.08 0.14 49.49%
Adjusted Per Share Value based on latest NOSH - 207,536
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.43 2.37 6.34 7.63 0.89 40.07%
EPS 0.62 0.99 0.43 1.14 0.27 23.08%
DPS 0.00 0.00 0.00 0.17 0.00 -
NAPS 0.1177 0.0528 0.0435 0.0132 0.0098 86.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.39 1.41 1.08 1.30 0.89 -
P/RPS 1.91 9.81 2.81 2.81 6.97 -27.63%
P/EPS 10.51 23.46 41.54 18.87 22.88 -17.66%
EY 9.51 4.26 2.41 5.30 4.37 21.44%
DY 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 0.56 4.41 4.10 16.25 6.36 -45.50%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/11/08 28/11/07 29/11/06 24/11/05 26/11/04 -
Price 0.30 1.22 1.09 1.25 1.30 -
P/RPS 1.47 8.48 2.84 2.70 10.18 -38.33%
P/EPS 8.09 20.30 41.92 18.14 33.42 -29.83%
EY 12.37 4.93 2.39 5.51 2.99 42.58%
DY 0.00 0.00 0.00 0.80 0.00 -
P/NAPS 0.43 3.81 4.14 15.63 9.29 -53.59%

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