[PERDANA] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -51.33%
YoY- -84.19%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 254,887 298,617 384,435 493,384 605,684 707,132 721,477 -49.93%
PBT -72,897 -48,909 -28,904 27,170 48,701 81,217 113,041 -
Tax 491 -31 -4,267 -9,260 -12,351 -14,574 -14,864 -
NP -72,406 -48,940 -33,171 17,910 36,350 66,643 98,177 -
-
NP to SH -72,002 -49,064 -34,268 14,268 29,317 56,301 84,615 -
-
Tax Rate - - - 34.08% 25.36% 17.94% 13.15% -
Total Cost 327,293 347,557 417,606 475,474 569,334 640,489 623,300 -34.83%
-
Net Worth 463,776 458,311 461,348 505,644 562,830 569,052 583,015 -14.11%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 5,955 5,955 5,955 5,955 5,952 5,952 -
Div Payout % - 0.00% 0.00% 41.74% 20.32% 10.57% 7.03% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 463,776 458,311 461,348 505,644 562,830 569,052 583,015 -14.11%
NOSH 414,085 327,365 297,644 297,438 297,794 297,933 297,456 24.59%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -28.41% -16.39% -8.63% 3.63% 6.00% 9.42% 13.61% -
ROE -15.53% -10.71% -7.43% 2.82% 5.21% 9.89% 14.51% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 61.55 91.22 129.16 165.88 203.39 237.35 242.55 -59.81%
EPS -17.39 -14.99 -11.51 4.80 9.84 18.90 28.45 -
DPS 0.00 1.82 2.00 2.00 2.00 2.00 2.00 -
NAPS 1.12 1.40 1.55 1.70 1.89 1.91 1.96 -31.06%
Adjusted Per Share Value based on latest NOSH - 297,438
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.46 13.42 17.28 22.18 27.23 31.79 32.43 -49.92%
EPS -3.24 -2.21 -1.54 0.64 1.32 2.53 3.80 -
DPS 0.00 0.27 0.27 0.27 0.27 0.27 0.27 -
NAPS 0.2085 0.206 0.2074 0.2273 0.253 0.2558 0.2621 -14.11%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.06 0.85 1.30 1.39 1.45 2.53 2.66 -
P/RPS 1.72 0.93 1.01 0.84 0.71 1.07 1.10 34.60%
P/EPS -6.10 -5.67 -11.29 28.98 14.73 13.39 9.35 -
EY -16.40 -17.63 -8.86 3.45 6.79 7.47 10.69 -
DY 0.00 2.14 1.54 1.44 1.38 0.79 0.75 -
P/NAPS 0.95 0.61 0.84 0.82 0.77 1.32 1.36 -21.22%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 25/08/10 27/05/10 25/02/10 16/11/09 26/08/09 -
Price 0.90 0.77 1.23 1.18 1.35 1.99 2.49 -
P/RPS 1.46 0.84 0.95 0.71 0.66 0.84 1.03 26.10%
P/EPS -5.18 -5.14 -10.68 24.60 13.71 10.53 8.75 -
EY -19.32 -19.46 -9.36 4.07 7.29 9.50 11.42 -
DY 0.00 2.36 1.63 1.69 1.48 1.01 0.80 -
P/NAPS 0.80 0.55 0.79 0.69 0.71 1.04 1.27 -26.45%

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