[PERDANA] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -70.14%
YoY- -27.5%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 45,207 55,614 62,797 69,361 70,422 57,793 55,561 -12.83%
PBT 2,863 4,477 2,947 2,255 6,565 4,491 3,373 -10.34%
Tax -869 -1,272 -846 -847 -1,849 -1,214 -993 -8.50%
NP 1,994 3,205 2,101 1,408 4,716 3,277 2,380 -11.11%
-
NP to SH 1,994 3,205 2,101 1,408 4,716 3,277 2,380 -11.11%
-
Tax Rate 30.35% 28.41% 28.71% 37.56% 28.16% 27.03% 29.44% -
Total Cost 43,213 52,409 60,696 67,953 65,706 54,516 53,181 -12.91%
-
Net Worth 96,007 94,119 89,366 80,457 79,349 71,621 70,313 23.05%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,134 - - - -
Div Payout % - - - 151.60% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 96,007 94,119 89,366 80,457 79,349 71,621 70,313 23.05%
NOSH 61,543 61,516 59,183 41,049 40,901 40,012 35,874 43.25%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.41% 5.76% 3.35% 2.03% 6.70% 5.67% 4.28% -
ROE 2.08% 3.41% 2.35% 1.75% 5.94% 4.58% 3.38% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 73.46 90.41 106.11 168.97 172.17 144.44 154.88 -39.15%
EPS 3.24 5.21 3.55 3.43 11.53 8.19 5.95 -33.29%
DPS 0.00 0.00 0.00 5.20 0.00 0.00 0.00 -
NAPS 1.56 1.53 1.51 1.96 1.94 1.79 1.96 -14.10%
Adjusted Per Share Value based on latest NOSH - 41,049
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.03 2.50 2.82 3.11 3.16 2.60 2.49 -12.71%
EPS 0.09 0.14 0.09 0.06 0.21 0.15 0.11 -12.51%
DPS 0.00 0.00 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.0431 0.0423 0.0401 0.0361 0.0356 0.0322 0.0316 22.96%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 10.30 3.78 2.00 2.68 3.20 3.56 4.20 -
P/RPS 14.02 4.18 1.88 1.59 1.86 2.46 2.71 198.82%
P/EPS 317.90 72.55 56.34 78.13 27.75 43.47 63.31 192.94%
EY 0.31 1.38 1.78 1.28 3.60 2.30 1.58 -66.20%
DY 0.00 0.00 0.00 1.94 0.00 0.00 0.00 -
P/NAPS 6.60 2.47 1.32 1.37 1.65 1.99 2.14 111.73%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 28/08/03 29/05/03 28/02/03 28/11/02 30/08/02 31/05/02 -
Price 10.50 6.85 2.21 2.11 2.87 3.50 3.90 -
P/RPS 14.29 7.58 2.08 1.25 1.67 2.42 2.52 217.66%
P/EPS 324.07 131.48 62.25 61.52 24.89 42.74 58.79 211.72%
EY 0.31 0.76 1.61 1.63 4.02 2.34 1.70 -67.80%
DY 0.00 0.00 0.00 2.46 0.00 0.00 0.00 -
P/NAPS 6.73 4.48 1.46 1.08 1.48 1.96 1.99 125.14%

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