[PERDANA] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -14.92%
YoY- 15.99%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 605,684 648,353 659,056 652,912 694,253 631,181 604,608 0.11%
PBT 48,701 58,730 93,870 102,832 119,481 109,749 106,750 -40.65%
Tax -12,351 -16,064 -13,710 -14,560 -14,903 -16,502 -13,788 -7.05%
NP 36,350 42,666 80,160 88,272 104,578 93,246 92,962 -46.43%
-
NP to SH 29,317 33,689 68,410 74,592 87,668 75,512 74,516 -46.21%
-
Tax Rate 25.36% 27.35% 14.61% 14.16% 12.47% 15.04% 12.92% -
Total Cost 569,334 605,686 578,896 564,640 589,675 537,934 511,646 7.36%
-
Net Worth 562,529 568,433 583,479 591,858 544,612 511,878 470,188 12.66%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,952 - - - 5,952 - - -
Div Payout % 20.30% - - - 6.79% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 562,529 568,433 583,479 591,858 544,612 511,878 470,188 12.66%
NOSH 297,634 297,608 297,693 297,416 297,602 297,603 297,587 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.00% 6.58% 12.16% 13.52% 15.06% 14.77% 15.38% -
ROE 5.21% 5.93% 11.72% 12.60% 16.10% 14.75% 15.85% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 203.50 217.85 221.39 219.53 233.28 212.09 203.17 0.10%
EPS 9.85 11.32 22.98 25.08 29.46 25.37 25.04 -46.22%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.89 1.91 1.96 1.99 1.83 1.72 1.58 12.64%
Adjusted Per Share Value based on latest NOSH - 297,416
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.20 29.11 29.59 29.32 31.17 28.34 27.15 0.12%
EPS 1.32 1.51 3.07 3.35 3.94 3.39 3.35 -46.16%
DPS 0.27 0.00 0.00 0.00 0.27 0.00 0.00 -
NAPS 0.2526 0.2552 0.262 0.2658 0.2445 0.2298 0.2111 12.67%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.45 2.53 2.66 1.40 1.25 2.84 3.86 -
P/RPS 0.71 1.16 1.20 0.64 0.54 1.34 1.90 -48.02%
P/EPS 14.72 22.35 11.58 5.58 4.24 11.19 15.42 -3.04%
EY 6.79 4.47 8.64 17.91 23.57 8.93 6.49 3.04%
DY 1.38 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.77 1.32 1.36 0.70 0.68 1.65 2.44 -53.55%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 16/11/09 26/08/09 27/05/09 26/02/09 27/11/08 22/08/08 -
Price 1.35 1.99 2.49 2.62 1.35 1.46 3.54 -
P/RPS 0.66 0.91 1.12 1.19 0.58 0.69 1.74 -47.50%
P/EPS 13.71 17.58 10.84 10.45 4.58 5.75 14.14 -2.03%
EY 7.30 5.69 9.23 9.57 21.82 17.38 7.07 2.15%
DY 1.48 0.00 0.00 0.00 1.48 0.00 0.00 -
P/NAPS 0.71 1.04 1.27 1.32 0.74 0.85 2.24 -53.41%

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