[PERDANA] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 9.1%
YoY- 153.57%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 260,373 253,137 217,660 215,908 196,143 140,582 106,698 81.35%
PBT 16,258 16,684 17,505 16,483 15,273 4,039 -7,426 -
Tax -4,756 -4,903 -5,029 -4,583 -4,352 4,502 13,864 -
NP 11,502 11,781 12,476 11,900 10,921 8,541 6,438 47.28%
-
NP to SH 11,502 11,781 12,315 11,739 10,760 519 -9,812 -
-
Tax Rate 29.25% 29.39% 28.73% 27.80% 28.49% -111.46% - -
Total Cost 248,871 241,356 205,184 204,008 185,222 132,041 100,260 83.43%
-
Net Worth 89,366 80,457 79,349 71,621 70,313 -327,867 -316,737 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 2,134 2,134 2,869 2,869 2,869 2,869 - -
Div Payout % 18.56% 18.12% 23.30% 24.45% 26.67% 552.94% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 89,366 80,457 79,349 71,621 70,313 -327,867 -316,737 -
NOSH 59,183 41,049 40,901 40,012 35,874 35,871 35,870 39.67%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.42% 4.65% 5.73% 5.51% 5.57% 6.08% 6.03% -
ROE 12.87% 14.64% 15.52% 16.39% 15.30% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 439.94 616.66 532.15 539.61 546.75 391.90 297.45 29.84%
EPS 19.43 28.70 30.11 29.34 29.99 1.45 -27.35 -
DPS 3.61 5.20 7.02 7.17 8.00 8.00 0.00 -
NAPS 1.51 1.96 1.94 1.79 1.96 -9.14 -8.83 -
Adjusted Per Share Value based on latest NOSH - 40,012
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 11.69 11.37 9.77 9.69 8.81 6.31 4.79 81.36%
EPS 0.52 0.53 0.55 0.53 0.48 0.02 -0.44 -
DPS 0.10 0.10 0.13 0.13 0.13 0.13 0.00 -
NAPS 0.0401 0.0361 0.0356 0.0322 0.0316 -0.1472 -0.1422 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 2.00 2.68 3.20 3.56 4.20 3.90 3.22 -
P/RPS 0.45 0.43 0.60 0.66 0.77 1.00 1.08 -44.24%
P/EPS 10.29 9.34 10.63 12.13 14.00 269.56 -11.77 -
EY 9.72 10.71 9.41 8.24 7.14 0.37 -8.49 -
DY 1.80 1.94 2.19 2.01 1.90 2.05 0.00 -
P/NAPS 1.32 1.37 1.65 1.99 2.14 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 28/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 2.21 2.11 2.87 3.50 3.90 3.96 3.52 -
P/RPS 0.50 0.34 0.54 0.65 0.71 1.01 1.18 -43.61%
P/EPS 11.37 7.35 9.53 11.93 13.00 273.70 -12.87 -
EY 8.79 13.60 10.49 8.38 7.69 0.37 -7.77 -
DY 1.63 2.46 2.44 2.05 2.05 2.02 0.00 -
P/NAPS 1.46 1.08 1.48 1.96 1.99 0.00 0.00 -

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