[PERDANA] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -57.95%
YoY- -50.56%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 694,253 631,181 604,608 594,492 662,209 653,288 617,038 8.13%
PBT 119,481 109,749 106,750 91,548 170,330 158,862 103,896 9.71%
Tax -14,903 -16,502 -13,788 -12,108 -7,949 -4,298 5,550 -
NP 104,578 93,246 92,962 79,440 162,381 154,564 109,446 -2.97%
-
NP to SH 87,668 75,512 74,516 64,308 152,941 147,533 107,438 -12.62%
-
Tax Rate 12.47% 15.04% 12.92% 13.23% 4.67% 2.71% -5.34% -
Total Cost 589,675 537,934 511,646 515,052 499,828 498,724 507,592 10.45%
-
Net Worth 544,612 511,878 470,188 443,606 423,316 381,551 278,192 56.17%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,952 - - - 5,759 - - -
Div Payout % 6.79% - - - 3.77% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 544,612 511,878 470,188 443,606 423,316 381,551 278,192 56.17%
NOSH 297,602 297,603 297,587 297,722 287,970 284,740 278,192 4.57%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.06% 14.77% 15.38% 13.36% 24.52% 23.66% 17.74% -
ROE 16.10% 14.75% 15.85% 14.50% 36.13% 38.67% 38.62% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 233.28 212.09 203.17 199.68 229.96 229.43 221.80 3.40%
EPS 29.46 25.37 25.04 21.60 53.11 51.81 36.10 -12.61%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.83 1.72 1.58 1.49 1.47 1.34 1.00 49.33%
Adjusted Per Share Value based on latest NOSH - 297,722
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 31.21 28.37 27.18 26.72 29.77 29.37 27.74 8.13%
EPS 3.94 3.39 3.35 2.89 6.87 6.63 4.83 -12.64%
DPS 0.27 0.00 0.00 0.00 0.26 0.00 0.00 -
NAPS 0.2448 0.2301 0.2114 0.1994 0.1903 0.1715 0.125 56.21%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.25 2.84 3.86 3.90 5.40 5.10 4.14 -
P/RPS 0.54 1.34 1.90 1.95 2.35 2.22 1.87 -56.14%
P/EPS 4.24 11.19 15.42 18.06 10.17 9.84 10.72 -45.96%
EY 23.57 8.93 6.49 5.54 9.84 10.16 9.33 84.96%
DY 1.60 0.00 0.00 0.00 0.37 0.00 0.00 -
P/NAPS 0.68 1.65 2.44 2.62 3.67 3.81 4.14 -69.84%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 22/08/08 29/05/08 28/02/08 27/11/07 22/08/07 -
Price 1.35 1.46 3.54 4.32 4.12 5.15 4.50 -
P/RPS 0.58 0.69 1.74 2.16 1.79 2.24 2.03 -56.45%
P/EPS 4.58 5.75 14.14 20.00 7.76 9.94 11.65 -46.18%
EY 21.82 17.38 7.07 5.00 12.89 10.06 8.58 85.78%
DY 1.48 0.00 0.00 0.00 0.49 0.00 0.00 -
P/NAPS 0.74 0.85 2.24 2.90 2.80 3.84 4.50 -69.81%

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