[PERISAI] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[PERISAI] PERISAI PETROLEUM TEKNOLOGI
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 56.48%
YoY- 295.14%
Quarter Report
Latest QR
Upcoming QR
PERISAI's Result
PERISAI's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 167,993 90,834 128,535 97,041 73,359 86,615 89,632 11.03%
PBT 46,701 26,375 31,195 48,992 10,893 24,498 28,789 8.39%
Tax -8,677 30,650 69,793 1,668 392 -1,787 -276 77.60%
NP 38,024 57,025 100,988 50,660 11,285 22,711 28,513 4.91%
-
NP to SH 23,747 45,114 75,650 44,591 11,285 23,137 29,270 -3.42%
-
Tax Rate 18.58% -116.21% -223.73% -3.40% -3.60% 7.29% 0.96% -
Total Cost 129,969 33,809 27,547 46,381 62,074 63,904 61,119 13.39%
-
Net Worth 70,320,001 886,024 549,147 395,580 247,351 239,496 232,788 158.91%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 70,320,001 886,024 549,147 395,580 247,351 239,496 232,788 158.91%
NOSH 70,320,001 1,067,499 858,043 841,660 668,518 665,268 294,669 148.94%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 22.63% 62.78% 78.57% 52.20% 15.38% 26.22% 31.81% -
ROE 0.03% 5.09% 13.78% 11.27% 4.56% 9.66% 12.57% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.24 8.51 14.98 11.53 10.97 13.02 30.42 -55.36%
EPS 0.03 4.23 8.82 5.30 1.69 3.48 9.93 -61.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.83 0.64 0.47 0.37 0.36 0.79 4.00%
Adjusted Per Share Value based on latest NOSH - 841,660
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 13.32 7.20 10.19 7.70 5.82 6.87 7.11 11.02%
EPS 1.88 3.58 6.00 3.54 0.90 1.83 2.32 -3.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 55.7709 0.7027 0.4355 0.3137 0.1962 0.1899 0.1846 158.92%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.545 1.54 1.08 0.82 0.82 0.46 0.25 -
P/RPS 228.13 18.10 7.21 7.11 7.47 3.53 0.82 155.39%
P/EPS 1,613.86 36.44 12.25 15.48 48.58 13.23 2.52 193.44%
EY 0.06 2.74 8.16 6.46 2.06 7.56 39.73 -66.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.86 1.69 1.74 2.22 1.28 0.32 9.44%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 13/05/15 15/05/14 08/05/13 23/05/12 26/05/11 27/05/10 26/05/09 -
Price 0.545 1.60 1.27 0.88 0.75 0.52 0.56 -
P/RPS 228.13 18.80 8.48 7.63 6.83 3.99 1.84 123.22%
P/EPS 1,613.86 37.86 14.40 16.61 44.43 14.95 5.64 156.59%
EY 0.06 2.64 6.94 6.02 2.25 6.69 17.74 -61.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.93 1.98 1.87 2.03 1.44 0.71 -4.16%

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