[PERDANA] YoY Quarter 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- 145.31%
YoY- -86.95%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 64,195 56,240 75,689 119,419 220,867 172,243 147,559 -12.94%
PBT -15,720 -51,348 -19,335 4,653 37,169 51,183 15,496 -
Tax -4 -411 219 -303 -2,526 -4,725 3,614 -
NP -15,724 -51,759 -19,116 4,350 34,643 46,458 19,110 -
-
NP to SH -15,816 -51,761 -18,888 4,050 31,034 42,291 18,869 -
-
Tax Rate - - - 6.51% 6.80% 9.23% -23.32% -
Total Cost 79,919 107,999 94,805 115,069 186,224 125,785 128,449 -7.59%
-
Net Worth 461,064 438,434 463,776 562,830 297,600 437,493 230,109 12.26%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 5,955 5,952 5,952 5,414 -
Div Payout % - - - 147.06% 19.18% 14.07% 28.69% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 461,064 438,434 463,776 562,830 297,600 437,493 230,109 12.26%
NOSH 495,768 461,509 414,085 297,794 297,600 297,614 270,717 10.59%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -24.49% -92.03% -25.26% 3.64% 15.69% 26.97% 12.95% -
ROE -3.43% -11.81% -4.07% 0.72% 10.43% 9.67% 8.20% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.95 12.19 18.28 40.10 74.22 57.87 54.51 -21.28%
EPS -3.19 -11.22 -4.56 1.36 10.43 14.21 6.97 -
DPS 0.00 0.00 0.00 2.00 2.00 2.00 2.00 -
NAPS 0.93 0.95 1.12 1.89 1.00 1.47 0.85 1.50%
Adjusted Per Share Value based on latest NOSH - 297,794
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.89 2.53 3.40 5.37 9.93 7.74 6.63 -12.91%
EPS -0.71 -2.33 -0.85 0.18 1.39 1.90 0.85 -
DPS 0.00 0.00 0.00 0.27 0.27 0.27 0.24 -
NAPS 0.2073 0.1971 0.2085 0.253 0.1338 0.1967 0.1034 12.27%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.08 0.79 1.06 1.45 1.25 5.40 2.76 -
P/RPS 8.34 6.48 5.80 3.62 1.68 9.33 5.06 8.67%
P/EPS -33.85 -7.04 -23.24 106.62 11.99 38.00 39.60 -
EY -2.95 -14.20 -4.30 0.94 8.34 2.63 2.53 -
DY 0.00 0.00 0.00 1.38 1.60 0.37 0.72 -
P/NAPS 1.16 0.83 0.95 0.77 1.25 3.67 3.25 -15.76%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 29/02/12 28/02/11 25/02/10 26/02/09 28/02/08 28/02/07 -
Price 1.15 0.75 0.90 1.35 1.35 4.12 3.18 -
P/RPS 8.88 6.15 4.92 3.37 1.82 7.12 5.83 7.25%
P/EPS -36.05 -6.69 -19.73 99.26 12.95 28.99 45.62 -
EY -2.77 -14.95 -5.07 1.01 7.72 3.45 2.19 -
DY 0.00 0.00 0.00 1.48 1.48 0.49 0.63 -
P/NAPS 1.24 0.79 0.80 0.71 1.35 2.80 3.74 -16.79%

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