[PERDANA] QoQ TTM 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- -4.34%
YoY- 2169.94%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 232,979 258,194 260,373 253,137 217,660 215,908 196,143 12.14%
PBT 12,542 16,244 16,258 16,684 17,505 16,483 15,273 -12.29%
Tax -3,834 -4,814 -4,756 -4,903 -5,029 -4,583 -4,352 -8.09%
NP 8,708 11,430 11,502 11,781 12,476 11,900 10,921 -14.00%
-
NP to SH 8,708 11,430 11,502 11,781 12,315 11,739 10,760 -13.14%
-
Tax Rate 30.57% 29.64% 29.25% 29.39% 28.73% 27.80% 28.49% -
Total Cost 224,271 246,764 248,871 241,356 205,184 204,008 185,222 13.58%
-
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 2,134 2,134 2,134 2,869 2,869 2,869 -17.89%
Div Payout % 24.51% 18.68% 18.56% 18.12% 23.30% 24.45% 26.67% -
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 3.74% 4.43% 4.42% 4.65% 5.73% 5.51% 5.57% -
ROE 9.07% 12.14% 12.87% 14.64% 15.52% 16.39% 15.30% -
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 378.56 419.72 439.94 616.66 532.15 539.61 546.75 -21.71%
EPS 14.15 18.58 19.43 28.70 30.11 29.34 29.99 -39.36%
DPS 3.47 3.47 3.61 5.20 7.02 7.17 8.00 -42.67%
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 10.47 11.60 11.70 11.37 9.78 9.70 8.81 12.18%
EPS 0.39 0.51 0.52 0.53 0.55 0.53 0.48 -12.91%
DPS 0.10 0.10 0.10 0.10 0.13 0.13 0.13 -16.03%
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 2.72 0.90 0.45 0.43 0.60 0.66 0.77 131.76%
P/EPS 72.79 20.34 10.29 9.34 10.63 12.13 14.00 199.81%
EY 1.37 4.92 9.72 10.71 9.41 8.24 7.14 -66.69%
DY 0.34 0.92 1.80 1.94 2.19 2.01 1.90 -68.21%
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 2.77 1.63 0.50 0.34 0.54 0.65 0.71 147.62%
P/EPS 74.21 36.87 11.37 7.35 9.53 11.93 13.00 219.06%
EY 1.35 2.71 8.79 13.60 10.49 8.38 7.69 -68.61%
DY 0.33 0.51 1.63 2.46 2.44 2.05 2.05 -70.37%
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