[PERDANA] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 22.24%
YoY- 10.36%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 236,822 251,188 253,137 245,034 226,708 55,561 174,467 22.66%
PBT 14,848 11,788 16,684 19,238 15,728 3,373 16,059 -5.10%
Tax -4,236 -3,384 -4,903 -5,408 -4,414 -993 -4,557 -4.76%
NP 10,612 8,404 11,781 13,830 11,314 2,380 11,502 -5.24%
-
NP to SH 10,612 8,404 11,781 13,830 11,314 2,380 11,341 -4.34%
-
Tax Rate 28.53% 28.71% 29.39% 28.11% 28.06% 29.44% 28.38% -
Total Cost 226,210 242,784 241,356 231,204 215,394 53,181 162,965 24.51%
-
Net Worth 92,356 89,366 79,322 78,180 71,612 70,309 -327,867 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 2,104 - - - 2,869 -
Div Payout % - - 17.86% - - - 25.30% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 92,356 89,366 79,322 78,180 71,612 70,309 -327,867 -
NOSH 60,364 59,183 40,470 40,299 40,007 35,872 35,871 41.61%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.48% 3.35% 4.65% 5.64% 4.99% 4.28% 6.59% -
ROE 11.49% 9.40% 14.85% 17.69% 15.80% 3.39% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 392.32 424.43 625.48 608.04 566.67 154.89 486.36 -13.38%
EPS 17.58 14.20 29.11 34.32 28.28 5.95 28.76 -28.03%
DPS 0.00 0.00 5.20 0.00 0.00 0.00 8.00 -
NAPS 1.53 1.51 1.96 1.94 1.79 1.96 -9.14 -
Adjusted Per Share Value based on latest NOSH - 40,901
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 10.63 11.28 11.37 11.00 10.18 2.49 7.83 22.67%
EPS 0.48 0.38 0.53 0.62 0.51 0.11 0.51 -3.97%
DPS 0.00 0.00 0.09 0.00 0.00 0.00 0.13 -
NAPS 0.0415 0.0401 0.0356 0.0351 0.0322 0.0316 -0.1472 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.78 2.00 2.68 3.20 3.56 4.20 3.90 -
P/RPS 0.96 0.47 0.43 0.53 0.63 2.71 0.80 12.96%
P/EPS 21.50 14.08 9.21 9.32 12.59 63.30 12.34 44.94%
EY 4.65 7.10 10.86 10.72 7.94 1.58 8.11 -31.05%
DY 0.00 0.00 1.94 0.00 0.00 0.00 2.05 -
P/NAPS 2.47 1.32 1.37 1.65 1.99 2.14 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 28/02/03 28/11/02 30/08/02 31/05/02 28/02/02 -
Price 6.85 2.21 2.11 2.87 3.50 3.90 3.96 -
P/RPS 1.75 0.52 0.34 0.47 0.62 2.52 0.81 67.35%
P/EPS 38.96 15.56 7.25 8.36 12.38 58.78 12.53 113.47%
EY 2.57 6.43 13.80 11.96 8.08 1.70 7.98 -53.11%
DY 0.00 0.00 2.46 0.00 0.00 0.00 2.02 -
P/NAPS 4.48 1.46 1.08 1.48 1.96 1.99 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