[PERDANA] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -37.78%
YoY- -57.72%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 38,916 39,812 39,687 45,207 55,614 62,797 69,361 -31.99%
PBT 3,836 1,674 5,277 2,863 4,477 2,947 2,255 42.54%
Tax -1,346 -564 -1,561 -869 -1,272 -846 -847 36.21%
NP 2,490 1,110 3,716 1,994 3,205 2,101 1,408 46.29%
-
NP to SH 2,490 1,110 3,716 1,994 3,205 2,101 1,408 46.29%
-
Tax Rate 35.09% 33.69% 29.58% 30.35% 28.41% 28.71% 37.56% -
Total Cost 36,426 38,702 35,971 43,213 52,409 60,696 67,953 -34.03%
-
Net Worth 125,148 100,516 99,667 96,007 94,119 89,366 80,457 34.28%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,076 - - - 2,134 -
Div Payout % - - 82.78% - - - 151.60% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 125,148 100,516 99,667 96,007 94,119 89,366 80,457 34.28%
NOSH 64,843 61,666 61,523 61,543 61,516 59,183 41,049 35.67%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.40% 2.79% 9.36% 4.41% 5.76% 3.35% 2.03% -
ROE 1.99% 1.10% 3.73% 2.08% 3.41% 2.35% 1.75% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 60.02 64.56 64.51 73.46 90.41 106.11 168.97 -49.87%
EPS 3.84 1.80 6.04 3.24 5.21 3.55 3.43 7.82%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.20 -
NAPS 1.93 1.63 1.62 1.56 1.53 1.51 1.96 -1.02%
Adjusted Per Share Value based on latest NOSH - 61,543
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.75 1.79 1.78 2.03 2.50 2.82 3.11 -31.86%
EPS 0.11 0.05 0.17 0.09 0.14 0.09 0.06 49.84%
DPS 0.00 0.00 0.14 0.00 0.00 0.00 0.10 -
NAPS 0.0562 0.0451 0.0448 0.0431 0.0423 0.0401 0.0361 34.35%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.94 5.60 8.80 10.30 3.78 2.00 2.68 -
P/RPS 8.23 8.67 13.64 14.02 4.18 1.88 1.59 199.52%
P/EPS 128.65 311.11 145.70 317.90 72.55 56.34 78.13 39.48%
EY 0.78 0.32 0.69 0.31 1.38 1.78 1.28 -28.14%
DY 0.00 0.00 0.57 0.00 0.00 0.00 1.94 -
P/NAPS 2.56 3.44 5.43 6.60 2.47 1.32 1.37 51.76%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 21/05/04 26/02/04 19/11/03 28/08/03 29/05/03 28/02/03 -
Price 2.89 4.18 8.80 10.50 6.85 2.21 2.11 -
P/RPS 4.82 6.47 13.64 14.29 7.58 2.08 1.25 146.10%
P/EPS 75.26 232.22 145.70 324.07 131.48 62.25 61.52 14.39%
EY 1.33 0.43 0.69 0.31 0.76 1.61 1.63 -12.69%
DY 0.00 0.00 0.57 0.00 0.00 0.00 2.46 -
P/NAPS 1.50 2.56 5.43 6.73 4.48 1.46 1.08 24.50%

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