[PERISAI] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 208.52%
YoY- -68.91%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 111,663 128,370 37,771 75,213 101,181 72,205 37,698 19.81%
PBT 38,025 53,272 10,688 9,881 36,458 12,331 761 91.80%
Tax 44,392 65,554 21,423 371 -5,219 3,427 18,790 15.39%
NP 82,417 118,826 32,111 10,252 31,239 15,758 19,551 27.07%
-
NP to SH 71,759 92,174 28,497 10,252 32,980 15,262 11,758 35.14%
-
Tax Rate -116.74% -123.06% -200.44% -3.75% 14.32% -27.79% -2,469.12% -
Total Cost 29,246 9,544 5,660 64,961 69,942 56,447 18,147 8.27%
-
Net Worth 817,009 475,303 315,288 231,496 185,802 167,765 66,593 51.81%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 817,009 475,303 315,288 231,496 185,802 167,765 66,593 51.81%
NOSH 984,348 848,756 716,565 661,419 516,118 233,007 208,106 29.53%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 73.81% 92.57% 85.01% 13.63% 30.87% 21.82% 51.86% -
ROE 8.78% 19.39% 9.04% 4.43% 17.75% 9.10% 17.66% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 11.34 15.12 5.27 11.37 19.60 30.99 18.11 -7.49%
EPS 7.29 10.86 3.97 1.55 6.39 6.55 5.65 4.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.56 0.44 0.35 0.36 0.72 0.32 17.19%
Adjusted Per Share Value based on latest NOSH - 659,904
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 8.86 10.18 3.00 5.97 8.02 5.73 2.99 19.82%
EPS 5.69 7.31 2.26 0.81 2.62 1.21 0.93 35.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.648 0.377 0.2501 0.1836 0.1474 0.1331 0.0528 51.81%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.59 1.08 0.74 0.55 0.54 0.30 0.62 -
P/RPS 14.02 7.14 14.04 4.84 2.75 0.97 3.42 26.48%
P/EPS 21.81 9.94 18.61 35.48 8.45 4.58 10.97 12.12%
EY 4.58 10.06 5.37 2.82 11.83 21.83 9.11 -10.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.93 1.68 1.57 1.50 0.42 1.94 -0.17%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 07/02/13 22/02/12 25/02/11 25/02/10 26/02/09 27/02/08 -
Price 1.62 0.965 0.92 0.56 0.47 0.24 0.54 -
P/RPS 14.28 6.38 17.45 4.92 2.40 0.77 2.98 29.81%
P/EPS 22.22 8.89 23.13 36.13 7.36 3.66 9.56 15.07%
EY 4.50 11.25 4.32 2.77 13.60 27.29 10.46 -13.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.72 2.09 1.60 1.31 0.33 1.69 2.41%

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