[PERDANA] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 16.1%
YoY- -42.68%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 648,353 659,056 652,912 694,253 631,181 604,608 594,492 5.94%
PBT 58,730 93,870 102,832 119,481 109,749 106,750 91,548 -25.59%
Tax -16,064 -13,710 -14,560 -14,903 -16,502 -13,788 -12,108 20.72%
NP 42,666 80,160 88,272 104,578 93,246 92,962 79,440 -33.90%
-
NP to SH 33,689 68,410 74,592 87,668 75,512 74,516 64,308 -34.98%
-
Tax Rate 27.35% 14.61% 14.16% 12.47% 15.04% 12.92% 13.23% -
Total Cost 605,686 578,896 564,640 589,675 537,934 511,646 515,052 11.40%
-
Net Worth 568,433 583,479 591,858 544,612 511,878 470,188 443,606 17.95%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 5,952 - - - -
Div Payout % - - - 6.79% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 568,433 583,479 591,858 544,612 511,878 470,188 443,606 17.95%
NOSH 297,608 297,693 297,416 297,602 297,603 297,587 297,722 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.58% 12.16% 13.52% 15.06% 14.77% 15.38% 13.36% -
ROE 5.93% 11.72% 12.60% 16.10% 14.75% 15.85% 14.50% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 217.85 221.39 219.53 233.28 212.09 203.17 199.68 5.97%
EPS 11.32 22.98 25.08 29.46 25.37 25.04 21.60 -34.97%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.91 1.96 1.99 1.83 1.72 1.58 1.49 17.98%
Adjusted Per Share Value based on latest NOSH - 297,600
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 29.11 29.59 29.32 31.17 28.34 27.15 26.69 5.95%
EPS 1.51 3.07 3.35 3.94 3.39 3.35 2.89 -35.10%
DPS 0.00 0.00 0.00 0.27 0.00 0.00 0.00 -
NAPS 0.2552 0.262 0.2658 0.2445 0.2298 0.2111 0.1992 17.94%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.53 2.66 1.40 1.25 2.84 3.86 3.90 -
P/RPS 1.16 1.20 0.64 0.54 1.34 1.90 1.95 -29.24%
P/EPS 22.35 11.58 5.58 4.24 11.19 15.42 18.06 15.25%
EY 4.47 8.64 17.91 23.57 8.93 6.49 5.54 -13.31%
DY 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
P/NAPS 1.32 1.36 0.70 0.68 1.65 2.44 2.62 -36.65%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 26/08/09 27/05/09 26/02/09 27/11/08 22/08/08 29/05/08 -
Price 1.99 2.49 2.62 1.35 1.46 3.54 4.32 -
P/RPS 0.91 1.12 1.19 0.58 0.69 1.74 2.16 -43.77%
P/EPS 17.58 10.84 10.45 4.58 5.75 14.14 20.00 -8.23%
EY 5.69 9.23 9.57 21.82 17.38 7.07 5.00 8.99%
DY 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
P/NAPS 1.04 1.27 1.32 0.74 0.85 2.24 2.90 -49.49%

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