[PERDANA] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 54.8%
YoY- -42.68%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 486,265 329,528 163,228 694,253 473,386 302,304 148,623 120.23%
PBT 44,048 46,935 25,708 119,481 82,312 53,375 22,887 54.66%
Tax -12,048 -6,855 -3,640 -14,903 -12,377 -6,894 -3,027 150.94%
NP 32,000 40,080 22,068 104,578 69,935 46,481 19,860 37.40%
-
NP to SH 25,267 34,205 18,648 87,668 56,634 37,258 16,077 35.13%
-
Tax Rate 27.35% 14.61% 14.16% 12.47% 15.04% 12.92% 13.23% -
Total Cost 454,265 289,448 141,160 589,675 403,451 255,823 128,763 131.56%
-
Net Worth 568,433 583,479 591,858 544,612 511,878 470,188 443,606 17.95%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 5,952 - - - -
Div Payout % - - - 6.79% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 568,433 583,479 591,858 544,612 511,878 470,188 443,606 17.95%
NOSH 297,608 297,693 297,416 297,602 297,603 297,587 297,722 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.58% 12.16% 13.52% 15.06% 14.77% 15.38% 13.36% -
ROE 4.45% 5.86% 3.15% 16.10% 11.06% 7.92% 3.62% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 163.39 110.69 54.88 233.28 159.07 101.58 49.92 120.28%
EPS 8.49 11.49 6.27 29.46 19.03 12.52 5.40 35.17%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.91 1.96 1.99 1.83 1.72 1.58 1.49 17.98%
Adjusted Per Share Value based on latest NOSH - 297,600
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 21.86 14.81 7.34 31.21 21.28 13.59 6.68 120.26%
EPS 1.14 1.54 0.84 3.94 2.55 1.67 0.72 35.80%
DPS 0.00 0.00 0.00 0.27 0.00 0.00 0.00 -
NAPS 0.2555 0.2623 0.266 0.2448 0.2301 0.2114 0.1994 17.95%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.53 2.66 1.40 1.25 2.84 3.86 3.90 -
P/RPS 1.55 2.40 2.55 0.54 1.79 3.80 7.81 -65.94%
P/EPS 29.80 23.15 22.33 4.24 14.92 30.83 72.22 -44.54%
EY 3.36 4.32 4.48 23.57 6.70 3.24 1.38 80.88%
DY 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
P/NAPS 1.32 1.36 0.70 0.68 1.65 2.44 2.62 -36.65%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 26/08/09 27/05/09 26/02/09 27/11/08 22/08/08 29/05/08 -
Price 1.99 2.49 2.62 1.35 1.46 3.54 4.32 -
P/RPS 1.22 2.25 4.77 0.58 0.92 3.48 8.65 -72.87%
P/EPS 23.44 21.67 41.79 4.58 7.67 28.27 80.00 -55.85%
EY 4.27 4.61 2.39 21.82 13.03 3.54 1.25 126.64%
DY 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
P/NAPS 1.04 1.27 1.32 0.74 0.85 2.24 2.90 -49.49%

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