[PERDANA] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -50.75%
YoY- -55.39%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 216,558 203,712 605,684 648,353 659,056 652,912 694,253 -54.10%
PBT -61,340 16,708 48,701 58,730 93,870 102,832 119,481 -
Tax 2,458 -2,196 -12,351 -16,064 -13,710 -14,560 -14,903 -
NP -58,882 14,512 36,350 42,666 80,160 88,272 104,578 -
-
NP to SH -58,760 14,396 29,317 33,689 68,410 74,592 87,668 -
-
Tax Rate - 13.14% 25.36% 27.35% 14.61% 14.16% 12.47% -
Total Cost 275,440 189,200 569,334 605,686 578,896 564,640 589,675 -39.88%
-
Net Worth 461,388 505,644 562,529 568,433 583,479 591,858 544,612 -10.49%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 5,952 - - - 5,952 -
Div Payout % - - 20.30% - - - 6.79% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 461,388 505,644 562,529 568,433 583,479 591,858 544,612 -10.49%
NOSH 297,669 297,438 297,634 297,608 297,693 297,416 297,602 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -27.19% 7.12% 6.00% 6.58% 12.16% 13.52% 15.06% -
ROE -12.74% 2.85% 5.21% 5.93% 11.72% 12.60% 16.10% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 72.75 68.49 203.50 217.85 221.39 219.53 233.28 -54.11%
EPS -19.74 4.84 9.85 11.32 22.98 25.08 29.46 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.55 1.70 1.89 1.91 1.96 1.99 1.83 -10.50%
Adjusted Per Share Value based on latest NOSH - 297,933
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.73 9.16 27.23 29.14 29.62 29.35 31.21 -54.12%
EPS -2.64 0.65 1.32 1.51 3.08 3.35 3.94 -
DPS 0.00 0.00 0.27 0.00 0.00 0.00 0.27 -
NAPS 0.2074 0.2273 0.2529 0.2555 0.2623 0.266 0.2448 -10.49%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.30 1.39 1.45 2.53 2.66 1.40 1.25 -
P/RPS 1.79 2.03 0.71 1.16 1.20 0.64 0.54 122.80%
P/EPS -6.59 28.72 14.72 22.35 11.58 5.58 4.24 -
EY -15.18 3.48 6.79 4.47 8.64 17.91 23.57 -
DY 0.00 0.00 1.38 0.00 0.00 0.00 1.60 -
P/NAPS 0.84 0.82 0.77 1.32 1.36 0.70 0.68 15.17%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 25/02/10 16/11/09 26/08/09 27/05/09 26/02/09 -
Price 1.23 1.18 1.35 1.99 2.49 2.62 1.35 -
P/RPS 1.69 1.72 0.66 0.91 1.12 1.19 0.58 104.40%
P/EPS -6.23 24.38 13.71 17.58 10.84 10.45 4.58 -
EY -16.05 4.10 7.30 5.69 9.23 9.57 21.82 -
DY 0.00 0.00 1.48 0.00 0.00 0.00 1.48 -
P/NAPS 0.79 0.69 0.71 1.04 1.27 1.32 0.74 4.46%

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