[PERDANA] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -47.93%
YoY- -66.56%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 298,617 384,435 493,384 605,684 707,132 721,477 708,858 -43.77%
PBT -48,909 -28,904 27,170 48,701 81,217 113,041 122,302 -
Tax -31 -4,267 -9,260 -12,351 -14,574 -14,864 -15,516 -98.40%
NP -48,940 -33,171 17,910 36,350 66,643 98,177 106,786 -
-
NP to SH -49,064 -34,268 14,268 29,317 56,301 84,615 90,239 -
-
Tax Rate - - 34.08% 25.36% 17.94% 13.15% 12.69% -
Total Cost 347,557 417,606 475,474 569,334 640,489 623,300 602,072 -30.64%
-
Net Worth 458,311 461,348 505,644 562,830 569,052 583,015 591,858 -15.66%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,955 5,955 5,955 5,955 5,952 5,952 5,952 0.03%
Div Payout % 0.00% 0.00% 41.74% 20.32% 10.57% 7.03% 6.60% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 458,311 461,348 505,644 562,830 569,052 583,015 591,858 -15.66%
NOSH 327,365 297,644 297,438 297,794 297,933 297,456 297,416 6.59%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -16.39% -8.63% 3.63% 6.00% 9.42% 13.61% 15.06% -
ROE -10.71% -7.43% 2.82% 5.21% 9.89% 14.51% 15.25% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 91.22 129.16 165.88 203.39 237.35 242.55 238.34 -47.25%
EPS -14.99 -11.51 4.80 9.84 18.90 28.45 30.34 -
DPS 1.82 2.00 2.00 2.00 2.00 2.00 2.00 -6.08%
NAPS 1.40 1.55 1.70 1.89 1.91 1.96 1.99 -20.88%
Adjusted Per Share Value based on latest NOSH - 297,794
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.41 17.26 22.15 27.20 31.75 32.40 31.83 -43.77%
EPS -2.20 -1.54 0.64 1.32 2.53 3.80 4.05 -
DPS 0.27 0.27 0.27 0.27 0.27 0.27 0.27 0.00%
NAPS 0.2058 0.2072 0.227 0.2527 0.2555 0.2618 0.2658 -15.66%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.85 1.30 1.39 1.45 2.53 2.66 1.40 -
P/RPS 0.93 1.01 0.84 0.71 1.07 1.10 0.59 35.40%
P/EPS -5.67 -11.29 28.98 14.73 13.39 9.35 4.61 -
EY -17.63 -8.86 3.45 6.79 7.47 10.69 21.67 -
DY 2.14 1.54 1.44 1.38 0.79 0.75 1.43 30.80%
P/NAPS 0.61 0.84 0.82 0.77 1.32 1.36 0.70 -8.75%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 27/05/10 25/02/10 16/11/09 26/08/09 27/05/09 -
Price 0.77 1.23 1.18 1.35 1.99 2.49 2.62 -
P/RPS 0.84 0.95 0.71 0.66 0.84 1.03 1.10 -16.44%
P/EPS -5.14 -10.68 24.60 13.71 10.53 8.75 8.64 -
EY -19.46 -9.36 4.07 7.29 9.50 11.42 11.58 -
DY 2.36 1.63 1.69 1.48 1.01 0.80 0.76 112.69%
P/NAPS 0.55 0.79 0.69 0.71 1.04 1.27 1.32 -44.18%

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