[PERDANA] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -82.17%
YoY- -11.72%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 203,305 163,618 118,411 62,797 253,137 183,776 113,354 47.46%
PBT 15,564 10,287 7,424 2,947 16,684 14,429 7,864 57.43%
Tax -4,548 -2,987 -2,118 -846 -4,903 -4,056 -2,207 61.72%
NP 11,016 7,300 5,306 2,101 11,781 10,373 5,657 55.75%
-
NP to SH 11,016 7,300 5,306 2,101 11,781 10,373 5,657 55.75%
-
Tax Rate 29.22% 29.04% 28.53% 28.71% 29.39% 28.11% 28.06% -
Total Cost 192,289 156,318 113,105 60,696 241,356 173,403 107,697 47.01%
-
Net Worth 98,705 94,742 92,356 89,366 79,322 78,180 71,612 23.77%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,046 - - - 2,104 - - -
Div Payout % 27.65% - - - 17.86% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 98,705 94,742 92,356 89,366 79,322 78,180 71,612 23.77%
NOSH 60,929 60,732 60,364 59,183 40,470 40,299 40,007 32.26%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.42% 4.46% 4.48% 3.35% 4.65% 5.64% 4.99% -
ROE 11.16% 7.71% 5.75% 2.35% 14.85% 13.27% 7.90% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 333.67 269.41 196.16 106.11 625.48 456.03 283.33 11.48%
EPS 18.08 12.02 8.79 3.55 29.11 25.74 14.14 17.75%
DPS 5.00 0.00 0.00 0.00 5.20 0.00 0.00 -
NAPS 1.62 1.56 1.53 1.51 1.96 1.94 1.79 -6.41%
Adjusted Per Share Value based on latest NOSH - 59,183
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 9.13 7.35 5.32 2.82 11.37 8.25 5.09 47.47%
EPS 0.49 0.33 0.24 0.09 0.53 0.47 0.25 56.42%
DPS 0.14 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.0443 0.0425 0.0415 0.0401 0.0356 0.0351 0.0322 23.62%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 8.80 10.30 3.78 2.00 2.68 3.20 3.56 -
P/RPS 2.64 3.82 1.93 1.88 0.43 0.70 1.26 63.51%
P/EPS 48.67 85.69 43.00 56.34 9.21 12.43 25.18 54.98%
EY 2.05 1.17 2.33 1.78 10.86 8.04 3.97 -35.55%
DY 0.57 0.00 0.00 0.00 1.94 0.00 0.00 -
P/NAPS 5.43 6.60 2.47 1.32 1.37 1.65 1.99 94.91%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 28/08/03 29/05/03 28/02/03 28/11/02 30/08/02 -
Price 8.80 10.50 6.85 2.21 2.11 2.87 3.50 -
P/RPS 2.64 3.90 3.49 2.08 0.34 0.63 1.24 65.26%
P/EPS 48.67 87.35 77.93 62.25 7.25 11.15 24.75 56.76%
EY 2.05 1.14 1.28 1.61 13.80 8.97 4.04 -36.30%
DY 0.57 0.00 0.00 0.00 2.46 0.00 0.00 -
P/NAPS 5.43 6.73 4.48 1.46 1.08 1.48 1.96 96.88%

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