[PERDANA] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -46.75%
YoY- -345.6%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 274,648 259,540 255,864 254,887 605,684 694,253 665,183 -13.69%
PBT 65,389 -2,281 -68,882 -72,897 48,701 119,481 168,683 -14.59%
Tax -3,411 -1,154 -524 491 -12,351 -14,903 -2,982 2.26%
NP 61,978 -3,435 -69,406 -72,406 36,350 104,578 165,701 -15.10%
-
NP to SH 61,660 -3,669 -69,171 -72,002 29,317 87,668 155,709 -14.29%
-
Tax Rate 5.22% - - - 25.36% 12.47% 1.77% -
Total Cost 212,670 262,975 325,270 327,293 569,334 589,675 499,482 -13.25%
-
Net Worth 559,874 461,064 438,434 463,776 562,830 297,600 297,614 11.09%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - 5,955 5,952 7,440 -
Div Payout % - - - - 20.32% 6.79% 4.78% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 559,874 461,064 438,434 463,776 562,830 297,600 297,614 11.09%
NOSH 727,109 495,768 461,509 414,085 297,794 297,600 297,614 16.03%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 22.57% -1.32% -27.13% -28.41% 6.00% 15.06% 24.91% -
ROE 11.01% -0.80% -15.78% -15.53% 5.21% 29.46% 52.32% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 37.77 52.35 55.44 61.55 203.39 233.28 223.51 -25.62%
EPS 8.48 -0.74 -14.99 -17.39 9.84 29.46 52.32 -26.14%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.50 -
NAPS 0.77 0.93 0.95 1.12 1.89 1.00 1.00 -4.25%
Adjusted Per Share Value based on latest NOSH - 414,085
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 12.35 11.67 11.50 11.46 27.23 31.21 29.90 -13.69%
EPS 2.77 -0.16 -3.11 -3.24 1.32 3.94 7.00 -14.30%
DPS 0.00 0.00 0.00 0.00 0.27 0.27 0.33 -
NAPS 0.2517 0.2073 0.1971 0.2085 0.253 0.1338 0.1338 11.09%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.59 1.08 0.79 1.06 1.45 1.25 5.40 -
P/RPS 4.21 2.06 1.42 1.72 0.71 0.54 2.42 9.65%
P/EPS 18.75 -145.93 -5.27 -6.10 14.73 4.24 10.32 10.45%
EY 5.33 -0.69 -18.97 -16.40 6.79 23.57 9.69 -9.47%
DY 0.00 0.00 0.00 0.00 1.38 1.60 0.46 -
P/NAPS 2.06 1.16 0.83 0.95 0.77 1.25 5.40 -14.82%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 25/02/13 29/02/12 28/02/11 25/02/10 26/02/09 28/02/08 -
Price 1.95 1.15 0.75 0.90 1.35 1.35 4.12 -
P/RPS 5.16 2.20 1.35 1.46 0.66 0.58 1.84 18.73%
P/EPS 22.99 -155.39 -5.00 -5.18 13.71 4.58 7.87 19.54%
EY 4.35 -0.64 -19.98 -19.32 7.29 21.82 12.70 -16.33%
DY 0.00 0.00 0.00 0.00 1.48 1.48 0.61 -
P/NAPS 2.53 1.24 0.79 0.80 0.71 1.35 4.12 -7.79%

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