[PERISAI] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 94.07%
YoY- 29.8%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 37,771 75,213 101,181 72,205 37,698 116,905 122,892 -17.84%
PBT 10,688 9,881 36,458 12,331 761 5,459 32,555 -16.93%
Tax 21,423 371 -5,219 3,427 18,790 -1,284 -9,330 -
NP 32,111 10,252 31,239 15,758 19,551 4,175 23,225 5.54%
-
NP to SH 28,497 10,252 32,980 15,262 11,758 5,004 16,577 9.44%
-
Tax Rate -200.44% -3.75% 14.32% -27.79% -2,469.12% 23.52% 28.66% -
Total Cost 5,660 64,961 69,942 56,447 18,147 112,730 99,667 -37.98%
-
Net Worth 315,288 231,496 185,802 167,765 66,593 54,564 50,916 35.49%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - 4,159 -
Div Payout % - - - - - - 25.09% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 315,288 231,496 185,802 167,765 66,593 54,564 50,916 35.49%
NOSH 716,565 661,419 516,118 233,007 208,106 208,499 207,992 22.88%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 85.01% 13.63% 30.87% 21.82% 51.86% 3.57% 18.90% -
ROE 9.04% 4.43% 17.75% 9.10% 17.66% 9.17% 32.56% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 5.27 11.37 19.60 30.99 18.11 56.07 59.08 -33.14%
EPS 3.97 1.55 6.39 6.55 5.65 2.40 7.97 -10.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.44 0.35 0.36 0.72 0.32 0.2617 0.2448 10.26%
Adjusted Per Share Value based on latest NOSH - 294,741
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 3.00 5.97 8.02 5.73 2.99 9.27 9.75 -17.82%
EPS 2.26 0.81 2.62 1.21 0.93 0.40 1.31 9.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
NAPS 0.2501 0.1836 0.1474 0.1331 0.0528 0.0433 0.0404 35.48%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.74 0.55 0.54 0.30 0.62 1.05 1.21 -
P/RPS 14.04 4.84 2.75 0.97 3.42 1.87 2.05 37.78%
P/EPS 18.61 35.48 8.45 4.58 10.97 43.75 15.18 3.45%
EY 5.37 2.82 11.83 21.83 9.11 2.29 6.59 -3.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.65 -
P/NAPS 1.68 1.57 1.50 0.42 1.94 4.01 4.94 -16.44%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 25/02/11 25/02/10 26/02/09 27/02/08 27/02/07 01/03/06 -
Price 0.92 0.56 0.47 0.24 0.54 0.94 1.29 -
P/RPS 17.45 4.92 2.40 0.77 2.98 1.68 2.18 41.41%
P/EPS 23.13 36.13 7.36 3.66 9.56 39.17 16.19 6.12%
EY 4.32 2.77 13.60 27.29 10.46 2.55 6.18 -5.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.55 -
P/NAPS 2.09 1.60 1.31 0.33 1.69 3.59 5.27 -14.27%

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