[PERISAI] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 122,149 106,717 77,582 3,616 223.26%
PBT 17,681 9,831 25,188 1,980 107.46%
Tax -1,328 -2,414 -7,091 -783 19.25%
NP 16,353 7,417 18,097 1,197 139.05%
-
NP to SH 12,280 7,503 13,473 1,197 117.28%
-
Tax Rate 7.51% 24.55% 28.15% 39.55% -
Total Cost 105,796 99,300 59,485 2,419 252.32%
-
Net Worth 62,756 50,456 14,593 3,843 153.70%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 4,151 - - -
Div Payout % - 55.33% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 62,756 50,456 14,593 3,843 153.70%
NOSH 207,596 207,894 208,477 27,454 96.27%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 13.39% 6.95% 23.33% 33.10% -
ROE 19.57% 14.87% 92.32% 31.14% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 58.84 51.33 37.21 13.17 64.70%
EPS 5.92 3.61 6.46 4.36 10.73%
DPS 0.00 2.00 0.00 0.00 -
NAPS 0.3023 0.2427 0.07 0.14 29.25%
Adjusted Per Share Value based on latest NOSH - 27,454
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 9.69 8.46 6.15 0.29 222.08%
EPS 0.97 0.60 1.07 0.09 120.89%
DPS 0.00 0.33 0.00 0.00 -
NAPS 0.0498 0.04 0.0116 0.003 155.09%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/06/07 30/06/06 30/06/05 - -
Price 1.16 1.13 1.31 0.00 -
P/RPS 1.97 2.20 3.52 0.00 -
P/EPS 19.61 31.31 20.27 0.00 -
EY 5.10 3.19 4.93 0.00 -
DY 0.00 1.77 0.00 0.00 -
P/NAPS 3.84 4.66 18.71 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/08/07 30/08/06 26/08/05 - -
Price 1.25 1.04 1.26 0.00 -
P/RPS 2.12 2.03 3.39 0.00 -
P/EPS 21.13 28.82 19.50 0.00 -
EY 4.73 3.47 5.13 0.00 -
DY 0.00 1.92 0.00 0.00 -
P/NAPS 4.13 4.29 18.00 0.00 -

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