[PERISAI] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 183.1%
YoY- 177.97%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 122,133 111,663 128,370 37,771 75,213 101,181 72,205 9.15%
PBT 27,865 38,025 53,272 10,688 9,881 36,458 12,331 14.54%
Tax -607 44,392 65,554 21,423 371 -5,219 3,427 -
NP 27,258 82,417 118,826 32,111 10,252 31,239 15,758 9.55%
-
NP to SH 13,726 71,759 92,174 28,497 10,252 32,980 15,262 -1.75%
-
Tax Rate 2.18% -116.74% -123.06% -200.44% -3.75% 14.32% -27.79% -
Total Cost 94,875 29,246 9,544 5,660 64,961 69,942 56,447 9.03%
-
Net Worth 1,139,956 817,009 475,303 315,288 231,496 185,802 167,765 37.60%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,139,956 817,009 475,303 315,288 231,496 185,802 167,765 37.60%
NOSH 1,163,220 984,348 848,756 716,565 661,419 516,118 233,007 30.71%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 22.32% 73.81% 92.57% 85.01% 13.63% 30.87% 21.82% -
ROE 1.20% 8.78% 19.39% 9.04% 4.43% 17.75% 9.10% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 10.50 11.34 15.12 5.27 11.37 19.60 30.99 -16.49%
EPS 1.18 7.29 10.86 3.97 1.55 6.39 6.55 -24.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.83 0.56 0.44 0.35 0.36 0.72 5.27%
Adjusted Per Share Value based on latest NOSH - 752,751
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 9.69 8.86 10.18 3.00 5.97 8.02 5.73 9.14%
EPS 1.09 5.69 7.31 2.26 0.81 2.62 1.21 -1.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9041 0.648 0.377 0.2501 0.1836 0.1474 0.1331 37.59%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.455 1.59 1.08 0.74 0.55 0.54 0.30 -
P/RPS 4.33 14.02 7.14 14.04 4.84 2.75 0.97 28.30%
P/EPS 38.56 21.81 9.94 18.61 35.48 8.45 4.58 42.60%
EY 2.59 4.58 10.06 5.37 2.82 11.83 21.83 -29.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.92 1.93 1.68 1.57 1.50 0.42 1.52%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 26/02/14 07/02/13 22/02/12 25/02/11 25/02/10 26/02/09 -
Price 0.625 1.62 0.965 0.92 0.56 0.47 0.24 -
P/RPS 5.95 14.28 6.38 17.45 4.92 2.40 0.77 40.58%
P/EPS 52.97 22.22 8.89 23.13 36.13 7.36 3.66 56.07%
EY 1.89 4.50 11.25 4.32 2.77 13.60 27.29 -35.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.95 1.72 2.09 1.60 1.31 0.33 11.66%

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