[PERDANA] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 375.38%
YoY- 134.59%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 251,188 253,137 245,034 226,708 55,561 174,467 187,444 21.57%
PBT 11,788 16,684 19,238 15,728 3,373 16,059 17,310 -22.61%
Tax -3,384 -4,903 -5,408 -4,414 -993 -4,557 -4,778 -20.56%
NP 8,404 11,781 13,830 11,314 2,380 11,502 12,532 -23.40%
-
NP to SH 8,404 11,781 13,830 11,314 2,380 11,341 12,532 -23.40%
-
Tax Rate 28.71% 29.39% 28.11% 28.06% 29.44% 28.38% 27.60% -
Total Cost 242,784 241,356 231,204 215,394 53,181 162,965 174,912 24.45%
-
Net Worth 89,366 79,322 78,180 71,612 70,309 -327,867 -316,746 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 2,104 - - - 2,869 - -
Div Payout % - 17.86% - - - 25.30% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 89,366 79,322 78,180 71,612 70,309 -327,867 -316,746 -
NOSH 59,183 40,470 40,299 40,007 35,872 35,871 35,871 39.66%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.35% 4.65% 5.64% 4.99% 4.28% 6.59% 6.69% -
ROE 9.40% 14.85% 17.69% 15.80% 3.39% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 424.43 625.48 608.04 566.67 154.89 486.36 522.54 -12.95%
EPS 14.20 29.11 34.32 28.28 5.95 28.76 31.33 -41.02%
DPS 0.00 5.20 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.51 1.96 1.94 1.79 1.96 -9.14 -8.83 -
Adjusted Per Share Value based on latest NOSH - 40,012
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 11.29 11.38 11.01 10.19 2.50 7.84 8.43 21.52%
EPS 0.38 0.53 0.62 0.51 0.11 0.51 0.56 -22.79%
DPS 0.00 0.09 0.00 0.00 0.00 0.13 0.00 -
NAPS 0.0402 0.0357 0.0351 0.0322 0.0316 -0.1474 -0.1424 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 2.00 2.68 3.20 3.56 4.20 3.90 3.22 -
P/RPS 0.47 0.43 0.53 0.63 2.71 0.80 0.62 -16.87%
P/EPS 14.08 9.21 9.32 12.59 63.30 12.34 9.22 32.64%
EY 7.10 10.86 10.72 7.94 1.58 8.11 10.85 -24.64%
DY 0.00 1.94 0.00 0.00 0.00 2.05 0.00 -
P/NAPS 1.32 1.37 1.65 1.99 2.14 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 28/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 2.21 2.11 2.87 3.50 3.90 3.96 3.52 -
P/RPS 0.52 0.34 0.47 0.62 2.52 0.81 0.67 -15.55%
P/EPS 15.56 7.25 8.36 12.38 58.78 12.53 10.08 33.60%
EY 6.43 13.80 11.96 8.08 1.70 7.98 9.92 -25.12%
DY 0.00 2.46 0.00 0.00 0.00 2.02 0.00 -
P/NAPS 1.46 1.08 1.48 1.96 1.99 0.00 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