[PERISAI] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
07-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -53.93%
YoY- -48.14%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 55,253 55,767 13,845 31,830 28,147 20,216 13,468 26.51%
PBT -719,533 17,161 -807 -11,650 28,198 6,398 -6,941 116.66%
Tax -223 -40 4,408 39,241 -6,941 531 -1,923 -30.15%
NP -719,756 17,121 3,601 27,591 21,257 6,929 -8,864 108.02%
-
NP to SH -724,585 13,522 577 9,559 18,431 6,929 -8,445 109.94%
-
Tax Rate - 0.23% - - 24.62% -8.30% - -
Total Cost 775,009 38,646 10,244 4,239 6,890 13,287 22,332 80.55%
-
Net Worth 668,260 1,172,704 957,819 476,039 331,210 230,966 237,515 18.80%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 668,260 1,172,704 957,819 476,039 331,210 230,966 237,515 18.80%
NOSH 1,193,321 1,196,637 1,153,999 850,070 752,751 659,904 659,765 10.37%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -1,302.66% 30.70% 26.01% 86.68% 75.52% 34.27% -65.82% -
ROE -108.43% 1.15% 0.06% 2.01% 5.56% 3.00% -3.56% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.63 4.66 1.20 3.74 3.74 3.06 2.04 14.62%
EPS -60.72 1.13 0.05 1.13 2.45 1.05 -1.28 90.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.98 0.83 0.56 0.44 0.35 0.36 7.63%
Adjusted Per Share Value based on latest NOSH - 850,070
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.38 4.42 1.10 2.52 2.23 1.60 1.07 26.46%
EPS -57.47 1.07 0.05 0.76 1.46 0.55 -0.67 109.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.9301 0.7596 0.3775 0.2627 0.1832 0.1884 18.80%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.28 0.455 1.59 1.08 0.74 0.55 0.54 -
P/RPS 6.05 9.76 132.53 28.84 19.79 17.95 26.45 -21.78%
P/EPS -0.46 40.27 3,180.00 96.04 30.22 52.38 -42.19 -52.89%
EY -216.86 2.48 0.03 1.04 3.31 1.91 -2.37 112.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 1.92 1.93 1.68 1.57 1.50 -16.72%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 26/02/14 07/02/13 22/02/12 25/02/11 25/02/10 -
Price 0.275 0.625 1.62 0.965 0.92 0.56 0.47 -
P/RPS 5.94 13.41 135.03 25.77 24.60 18.28 23.02 -20.20%
P/EPS -0.45 55.31 3,240.00 85.82 37.57 53.33 -36.72 -51.96%
EY -220.80 1.81 0.03 1.17 2.66 1.88 -2.72 108.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.64 1.95 1.72 2.09 1.60 1.31 -15.11%

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