[PERDANA] QoQ 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
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 218,157 236,822 251,188 253,137 245,034 226,708 55,561 148.67%
PBT 13,716 14,848 11,788 16,684 19,238 15,728 3,373 154.54%
Tax -3,982 -4,236 -3,384 -4,903 -5,408 -4,414 -993 152.19%
NP 9,733 10,612 8,404 11,781 13,830 11,314 2,380 155.50%
-
NP to SH 9,733 10,612 8,404 11,781 13,830 11,314 2,380 155.50%
-
Tax Rate 29.03% 28.53% 28.71% 29.39% 28.11% 28.06% 29.44% -
Total Cost 208,424 226,210 242,784 241,356 231,204 215,394 53,181 148.37%
-
Net Worth 94,742 92,356 89,366 79,322 78,180 71,612 70,309 21.97%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,104 - - - -
Div Payout % - - - 17.86% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 94,742 92,356 89,366 79,322 78,180 71,612 70,309 21.97%
NOSH 60,732 60,364 59,183 40,470 40,299 40,007 35,872 42.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.46% 4.48% 3.35% 4.65% 5.64% 4.99% 4.28% -
ROE 10.27% 11.49% 9.40% 14.85% 17.69% 15.80% 3.39% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 359.21 392.32 424.43 625.48 608.04 566.67 154.89 75.11%
EPS 16.03 17.58 14.20 29.11 34.32 28.28 5.95 93.50%
DPS 0.00 0.00 0.00 5.20 0.00 0.00 0.00 -
NAPS 1.56 1.53 1.51 1.96 1.94 1.79 1.96 -14.10%
Adjusted Per Share Value based on latest NOSH - 41,049
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.80 10.63 11.28 11.37 11.00 10.18 2.49 149.07%
EPS 0.44 0.48 0.38 0.53 0.62 0.51 0.11 151.77%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
NAPS 0.0425 0.0415 0.0401 0.0356 0.0351 0.0322 0.0316 21.82%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 10.30 3.78 2.00 2.68 3.20 3.56 4.20 -
P/RPS 2.87 0.96 0.47 0.43 0.53 0.63 2.71 3.89%
P/EPS 64.27 21.50 14.08 9.21 9.32 12.59 63.30 1.01%
EY 1.56 4.65 7.10 10.86 10.72 7.94 1.58 -0.84%
DY 0.00 0.00 0.00 1.94 0.00 0.00 0.00 -
P/NAPS 6.60 2.47 1.32 1.37 1.65 1.99 2.14 111.73%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 28/08/03 29/05/03 28/02/03 28/11/02 30/08/02 31/05/02 -
Price 10.50 6.85 2.21 2.11 2.87 3.50 3.90 -
P/RPS 2.92 1.75 0.52 0.34 0.47 0.62 2.52 10.31%
P/EPS 65.52 38.96 15.56 7.25 8.36 12.38 58.78 7.49%
EY 1.53 2.57 6.43 13.80 11.96 8.08 1.70 -6.77%
DY 0.00 0.00 0.00 2.46 0.00 0.00 0.00 -
P/NAPS 6.73 4.48 1.46 1.08 1.48 1.96 1.99 125.14%

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