[PERISAI] YoY TTM 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- -10.54%
YoY- 164.18%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 214,784 122,133 111,663 128,370 82,655 75,213 101,292 13.33%
PBT -601,902 27,865 38,051 35,598 40,100 9,881 36,484 -
Tax -27,780 -607 44,392 65,554 -7,989 371 -5,245 32.01%
NP -629,682 27,258 82,443 101,152 32,111 10,252 31,239 -
-
NP to SH -706,318 13,726 71,785 75,282 28,497 10,252 32,980 -
-
Tax Rate - 2.18% -116.66% -184.15% 19.92% -3.75% 14.38% -
Total Cost 844,466 94,875 29,220 27,218 50,544 64,961 70,053 51.39%
-
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 -293.17% 22.32% 73.83% 78.80% 38.85% 13.63% 30.84% -
ROE -105.70% 1.17% 7.49% 15.81% 8.60% 4.44% 13.89% -
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 18.00 10.21 9.68 15.10 10.98 11.40 15.35 2.68%
EPS -59.19 1.15 6.22 8.86 3.79 1.55 5.00 -
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 17.03 9.69 8.86 10.18 6.56 5.97 8.03 13.34%
EPS -56.02 1.09 5.69 5.97 2.26 0.81 2.62 -
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 1.56 4.46 16.43 7.15 6.74 4.83 3.52 -12.67%
P/EPS -0.47 39.67 25.56 12.20 19.55 35.40 10.80 -
EY -211.39 2.52 3.91 8.20 5.12 2.82 9.26 -
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 1.53 6.12 16.74 6.39 8.38 4.91 3.06 -10.90%
P/EPS -0.46 54.49 26.04 10.90 24.30 36.05 9.40 -
EY -215.23 1.84 3.84 9.18 4.11 2.77 10.64 -
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