[PERDANA] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -28.66%
YoY- 253.11%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 203,305 218,157 236,822 251,188 253,137 245,034 226,708 -6.98%
PBT 15,564 13,716 14,848 11,788 16,684 19,238 15,728 -0.69%
Tax -4,548 -3,982 -4,236 -3,384 -4,903 -5,408 -4,414 2.00%
NP 11,016 9,733 10,612 8,404 11,781 13,830 11,314 -1.75%
-
NP to SH 11,016 9,733 10,612 8,404 11,781 13,830 11,314 -1.75%
-
Tax Rate 29.22% 29.03% 28.53% 28.71% 29.39% 28.11% 28.06% -
Total Cost 192,289 208,424 226,210 242,784 241,356 231,204 215,394 -7.26%
-
Net Worth 98,705 94,742 92,356 89,366 79,322 78,180 71,612 23.77%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,046 - - - 2,104 - - -
Div Payout % 27.65% - - - 17.86% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 98,705 94,742 92,356 89,366 79,322 78,180 71,612 23.77%
NOSH 60,929 60,732 60,364 59,183 40,470 40,299 40,007 32.26%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.42% 4.46% 4.48% 3.35% 4.65% 5.64% 4.99% -
ROE 11.16% 10.27% 11.49% 9.40% 14.85% 17.69% 15.80% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 333.67 359.21 392.32 424.43 625.48 608.04 566.67 -29.68%
EPS 18.08 16.03 17.58 14.20 29.11 34.32 28.28 -25.72%
DPS 5.00 0.00 0.00 0.00 5.20 0.00 0.00 -
NAPS 1.62 1.56 1.53 1.51 1.96 1.94 1.79 -6.41%
Adjusted Per Share Value based on latest NOSH - 59,183
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 9.14 9.81 10.64 11.29 11.38 11.01 10.19 -6.97%
EPS 0.50 0.44 0.48 0.38 0.53 0.62 0.51 -1.30%
DPS 0.14 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.0444 0.0426 0.0415 0.0402 0.0357 0.0351 0.0322 23.81%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 8.80 10.30 3.78 2.00 2.68 3.20 3.56 -
P/RPS 2.64 2.87 0.96 0.47 0.43 0.53 0.63 159.24%
P/EPS 48.67 64.27 21.50 14.08 9.21 9.32 12.59 145.70%
EY 2.05 1.56 4.65 7.10 10.86 10.72 7.94 -59.35%
DY 0.57 0.00 0.00 0.00 1.94 0.00 0.00 -
P/NAPS 5.43 6.60 2.47 1.32 1.37 1.65 1.99 94.91%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 28/08/03 29/05/03 28/02/03 28/11/02 30/08/02 -
Price 8.80 10.50 6.85 2.21 2.11 2.87 3.50 -
P/RPS 2.64 2.92 1.75 0.52 0.34 0.47 0.62 162.01%
P/EPS 48.67 65.52 38.96 15.56 7.25 8.36 12.38 148.47%
EY 2.05 1.53 2.57 6.43 13.80 11.96 8.08 -59.82%
DY 0.57 0.00 0.00 0.00 2.46 0.00 0.00 -
P/NAPS 5.43 6.73 4.48 1.46 1.08 1.48 1.96 96.88%

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