[PERDANA] QoQ TTM Result on 31-Mar-2002 [#1]

Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 1973.22%
YoY- 147.51%
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 253,137 217,660 215,908 196,143 140,582 106,698 38,028 252.64%
PBT 16,684 17,505 16,483 15,273 4,039 -7,426 -20,932 -
Tax -4,903 -5,029 -4,583 -4,352 4,502 13,864 23,230 -
NP 11,781 12,476 11,900 10,921 8,541 6,438 2,298 196.43%
-
NP to SH 11,781 12,315 11,739 10,760 519 -9,812 -21,915 -
-
Tax Rate 29.39% 28.73% 27.80% 28.49% -111.46% - - -
Total Cost 241,356 205,184 204,008 185,222 132,041 100,260 35,730 256.10%
-
Net Worth 80,457 79,349 71,621 70,313 -327,867 -316,737 -308,109 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,134 2,869 2,869 2,869 2,869 - - -
Div Payout % 18.12% 23.30% 24.45% 26.67% 552.94% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 80,457 79,349 71,621 70,313 -327,867 -316,737 -308,109 -
NOSH 41,049 40,901 40,012 35,874 35,871 35,870 35,868 9.38%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.65% 5.73% 5.51% 5.57% 6.08% 6.03% 6.04% -
ROE 14.64% 15.52% 16.39% 15.30% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 616.66 532.15 539.61 546.75 391.90 297.45 106.02 222.38%
EPS 28.70 30.11 29.34 29.99 1.45 -27.35 -61.10 -
DPS 5.20 7.02 7.17 8.00 8.00 0.00 0.00 -
NAPS 1.96 1.94 1.79 1.96 -9.14 -8.83 -8.59 -
Adjusted Per Share Value based on latest NOSH - 35,874
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 11.37 9.78 9.70 8.81 6.32 4.79 1.71 252.37%
EPS 0.53 0.55 0.53 0.48 0.02 -0.44 -0.98 -
DPS 0.10 0.13 0.13 0.13 0.13 0.00 0.00 -
NAPS 0.0361 0.0356 0.0322 0.0316 -0.1473 -0.1423 -0.1384 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 2.68 3.20 3.56 4.20 3.90 3.22 3.38 -
P/RPS 0.43 0.60 0.66 0.77 1.00 1.08 3.19 -73.61%
P/EPS 9.34 10.63 12.13 14.00 269.56 -11.77 -5.53 -
EY 10.71 9.41 8.24 7.14 0.37 -8.49 -18.08 -
DY 1.94 2.19 2.01 1.90 2.05 0.00 0.00 -
P/NAPS 1.37 1.65 1.99 2.14 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 30/08/02 31/05/02 28/02/02 30/11/01 03/10/01 -
Price 2.11 2.87 3.50 3.90 3.96 3.52 3.24 -
P/RPS 0.34 0.54 0.65 0.71 1.01 1.18 3.06 -76.79%
P/EPS 7.35 9.53 11.93 13.00 273.70 -12.87 -5.30 -
EY 13.60 10.49 8.38 7.69 0.37 -7.77 -18.86 -
DY 2.46 2.44 2.05 2.05 2.02 0.00 0.00 -
P/NAPS 1.08 1.48 1.96 1.99 0.00 0.00 0.00 -

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