[PERDANA] YoY Annualized 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- -14.82%
YoY- 3.88%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 31/03/00 CAGR
Revenue 494,380 209,983 203,305 253,137 174,467 0 2,577 149.23%
PBT 59,269 19,100 15,564 16,684 16,059 -32,007 -87,530 -
Tax -16,929 -5,631 -4,548 -4,903 -4,557 32,007 87,530 -
NP 42,340 13,469 11,016 11,781 11,502 0 0 -
-
NP to SH 41,323 13,469 11,016 11,781 11,341 -32,007 -87,530 -
-
Tax Rate 28.56% 29.48% 29.22% 29.39% 28.38% - - -
Total Cost 452,040 196,514 192,289 241,356 162,965 0 2,577 145.38%
-
Net Worth 133,954 113,877 98,705 79,322 -327,867 -299,885 -2,679 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 31/03/00 CAGR
Div 3,653 3,272 3,046 2,104 2,869 - - -
Div Payout % 8.84% 24.30% 27.65% 17.86% 25.30% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 31/03/00 CAGR
Net Worth 133,954 113,877 98,705 79,322 -327,867 -299,885 -2,679 -
NOSH 202,961 130,894 60,929 40,470 35,871 35,871 35,872 35.13%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 31/03/00 CAGR
NP Margin 8.56% 6.41% 5.42% 4.65% 6.59% 0.00% 0.00% -
ROE 30.85% 11.83% 11.16% 14.85% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 31/03/00 CAGR
RPS 243.58 160.42 333.67 625.48 486.36 0.00 7.18 84.45%
EPS 15.27 10.29 18.08 29.11 28.76 -89.22 -244.00 -
DPS 1.80 2.50 5.00 5.20 8.00 0.00 0.00 -
NAPS 0.66 0.87 1.62 1.96 -9.14 -8.36 -0.0747 -
Adjusted Per Share Value based on latest NOSH - 41,049
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 31/03/00 CAGR
RPS 22.22 9.44 9.14 11.38 7.84 0.00 0.12 147.70%
EPS 1.86 0.61 0.50 0.53 0.51 -1.44 -3.93 -
DPS 0.16 0.15 0.14 0.09 0.13 0.00 0.00 -
NAPS 0.0602 0.0512 0.0444 0.0357 -0.1474 -0.1348 -0.0012 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 31/03/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/03/01 - -
Price 2.22 4.80 8.80 2.68 3.90 3.34 0.00 -
P/RPS 0.91 2.99 2.64 0.43 0.80 0.00 0.00 -
P/EPS 10.90 46.65 48.67 9.21 12.34 -3.74 0.00 -
EY 9.17 2.14 2.05 10.86 8.11 -26.71 0.00 -
DY 0.81 0.52 0.57 1.94 2.05 0.00 0.00 -
P/NAPS 3.36 5.52 5.43 1.37 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 31/03/00 CAGR
Date 28/02/06 24/02/05 26/02/04 28/02/03 28/02/02 31/05/01 31/05/00 -
Price 2.81 4.76 8.80 2.11 3.96 3.16 0.00 -
P/RPS 1.15 2.97 2.64 0.34 0.81 0.00 0.00 -
P/EPS 13.80 46.26 48.67 7.25 12.53 -3.54 0.00 -
EY 7.25 2.16 2.05 13.80 7.98 -28.24 0.00 -
DY 0.64 0.53 0.57 2.46 2.02 0.00 0.00 -
P/NAPS 4.26 5.47 5.43 1.08 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