[PERDANA] QoQ Cumulative 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- 13.57%
YoY- 3.88%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 163,618 118,411 62,797 253,137 183,776 113,354 55,561 105.31%
PBT 10,287 7,424 2,947 16,684 14,429 7,864 3,373 110.16%
Tax -2,987 -2,118 -846 -4,903 -4,056 -2,207 -993 108.24%
NP 7,300 5,306 2,101 11,781 10,373 5,657 2,380 110.96%
-
NP to SH 7,300 5,306 2,101 11,781 10,373 5,657 2,380 110.96%
-
Tax Rate 29.04% 28.53% 28.71% 29.39% 28.11% 28.06% 29.44% -
Total Cost 156,318 113,105 60,696 241,356 173,403 107,697 53,181 105.06%
-
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 7.71% 5.75% 2.35% 14.85% 13.27% 7.90% 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 269.41 196.16 106.11 625.48 456.03 283.33 154.89 44.58%
EPS 12.02 8.79 3.55 29.11 25.74 14.14 5.95 59.73%
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 7.35 5.32 2.82 11.37 8.25 5.09 2.49 105.63%
EPS 0.33 0.24 0.09 0.53 0.47 0.25 0.11 107.86%
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 3.82 1.93 1.88 0.43 0.70 1.26 2.71 25.69%
P/EPS 85.69 43.00 56.34 9.21 12.43 25.18 63.30 22.35%
EY 1.17 2.33 1.78 10.86 8.04 3.97 1.58 -18.13%
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 3.90 3.49 2.08 0.34 0.63 1.24 2.52 33.76%
P/EPS 87.35 77.93 62.25 7.25 11.15 24.75 58.78 30.19%
EY 1.14 1.28 1.61 13.80 8.97 4.04 1.70 -23.36%
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