[PERDANA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 16.03%
YoY- -66.56%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 179,198 108,279 50,928 605,684 486,265 329,528 163,228 6.41%
PBT -53,562 -30,670 4,177 48,701 44,048 46,935 25,708 -
Tax 272 1,229 -549 -12,351 -12,048 -6,855 -3,640 -
NP -53,290 -29,441 3,628 36,350 32,000 40,080 22,068 -
-
NP to SH -53,114 -29,380 3,599 29,317 25,267 34,205 18,648 -
-
Tax Rate - - 13.14% 25.36% 27.35% 14.61% 14.16% -
Total Cost 232,488 137,720 47,300 569,334 454,265 289,448 141,160 39.42%
-
Net Worth 430,570 461,388 505,644 562,529 568,433 583,479 591,858 -19.09%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 5,952 - - - -
Div Payout % - - - 20.30% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 430,570 461,388 505,644 562,529 568,433 583,479 591,858 -19.09%
NOSH 307,550 297,669 297,438 297,634 297,608 297,693 297,416 2.25%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -29.74% -27.19% 7.12% 6.00% 6.58% 12.16% 13.52% -
ROE -12.34% -6.37% 0.71% 5.21% 4.45% 5.86% 3.15% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 58.27 36.38 17.12 203.50 163.39 110.69 54.88 4.07%
EPS -17.27 -9.87 1.21 9.85 8.49 11.49 6.27 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.40 1.55 1.70 1.89 1.91 1.96 1.99 -20.88%
Adjusted Per Share Value based on latest NOSH - 297,794
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.05 4.86 2.29 27.20 21.83 14.80 7.33 6.43%
EPS -2.38 -1.32 0.16 1.32 1.13 1.54 0.84 -
DPS 0.00 0.00 0.00 0.27 0.00 0.00 0.00 -
NAPS 0.1933 0.2072 0.227 0.2526 0.2552 0.262 0.2658 -19.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.85 1.30 1.39 1.45 2.53 2.66 1.40 -
P/RPS 1.46 3.57 8.12 0.71 1.55 2.40 2.55 -31.02%
P/EPS -4.92 -13.17 114.88 14.72 29.80 23.15 22.33 -
EY -20.32 -7.59 0.87 6.79 3.36 4.32 4.48 -
DY 0.00 0.00 0.00 1.38 0.00 0.00 0.00 -
P/NAPS 0.61 0.84 0.82 0.77 1.32 1.36 0.70 -8.75%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 27/05/10 25/02/10 16/11/09 26/08/09 27/05/09 -
Price 0.77 1.23 1.18 1.35 1.99 2.49 2.62 -
P/RPS 1.32 3.38 6.89 0.66 1.22 2.25 4.77 -57.50%
P/EPS -4.46 -12.46 97.52 13.71 23.44 21.67 41.79 -
EY -22.43 -8.02 1.03 7.30 4.27 4.61 2.39 -
DY 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
P/NAPS 0.55 0.79 0.69 0.71 1.04 1.27 1.32 -44.18%

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