[PERISAI] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -16.87%
YoY- 63.25%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 73,359 86,615 89,632 49,075 134,482 114,006 53,851 5.28%
PBT 10,893 24,498 28,789 317 10,701 22,685 18,948 -8.80%
Tax 392 -1,787 -276 12,738 -3,796 -5,842 -5,382 -
NP 11,285 22,711 28,513 13,055 6,905 16,843 13,566 -3.02%
-
NP to SH 11,285 23,137 29,270 9,774 5,987 13,585 10,563 1.10%
-
Tax Rate -3.60% 7.29% 0.96% -4,018.30% 35.47% 25.75% 28.40% -
Total Cost 62,074 63,904 61,119 36,020 127,577 97,163 40,285 7.46%
-
Net Worth 247,351 239,496 232,788 68,109 58,429 54,080 16,650 56.75%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - 4,151 - -
Div Payout % - - - - - 30.56% - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 247,351 239,496 232,788 68,109 58,429 54,080 16,650 56.75%
NOSH 668,518 665,268 294,669 206,391 207,564 208,482 208,131 21.45%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 15.38% 26.22% 31.81% 26.60% 5.13% 14.77% 25.19% -
ROE 4.56% 9.66% 12.57% 14.35% 10.25% 25.12% 63.44% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 10.97 13.02 30.42 23.78 64.79 54.68 25.87 -13.31%
EPS 1.69 3.48 9.93 4.74 2.88 6.52 5.08 -16.75%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.37 0.36 0.79 0.33 0.2815 0.2594 0.08 29.06%
Adjusted Per Share Value based on latest NOSH - 206,391
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 5.82 6.87 7.11 3.89 10.67 9.04 4.27 5.29%
EPS 0.90 1.83 2.32 0.78 0.47 1.08 0.84 1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.33 0.00 -
NAPS 0.1962 0.1899 0.1846 0.054 0.0463 0.0429 0.0132 56.77%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.82 0.46 0.25 0.53 0.93 1.22 1.23 -
P/RPS 7.47 3.53 0.82 2.23 1.44 2.23 4.75 7.83%
P/EPS 48.58 13.23 2.52 11.19 32.24 18.72 24.24 12.27%
EY 2.06 7.56 39.73 8.94 3.10 5.34 4.13 -10.94%
DY 0.00 0.00 0.00 0.00 0.00 1.64 0.00 -
P/NAPS 2.22 1.28 0.32 1.61 3.30 4.70 15.38 -27.56%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 27/05/10 26/05/09 30/05/08 29/05/07 12/06/06 18/05/05 -
Price 0.75 0.52 0.56 0.60 0.86 1.12 1.22 -
P/RPS 6.83 3.99 1.84 2.52 1.33 2.05 4.72 6.34%
P/EPS 44.43 14.95 5.64 12.67 29.82 17.19 24.04 10.77%
EY 2.25 6.69 17.74 7.89 3.35 5.82 4.16 -9.73%
DY 0.00 0.00 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 2.03 1.44 0.71 1.82 3.06 4.32 15.25 -28.53%

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