[PERDANA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -50.75%
YoY- -55.39%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 260,460 266,165 238,930 648,353 631,181 653,288 528,636 -11.11%
PBT 17,918 -23,378 -71,416 58,730 109,749 158,862 70,332 -20.36%
Tax -1,533 -150 362 -16,064 -16,502 -4,298 -18,849 -34.15%
NP 16,385 -23,529 -71,053 42,666 93,246 154,564 51,482 -17.35%
-
NP to SH 16,196 -23,213 -70,818 33,689 75,512 147,533 51,369 -17.48%
-
Tax Rate 8.56% - - 27.35% 15.04% 2.71% 26.80% -
Total Cost 244,074 289,694 309,983 605,686 537,934 498,724 477,153 -10.56%
-
Net Worth 475,964 494,857 430,570 568,433 511,878 381,551 229,375 12.92%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 475,964 494,857 430,570 568,433 511,878 381,551 229,375 12.92%
NOSH 495,795 449,870 307,550 297,608 297,603 284,740 202,987 16.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.29% -8.84% -29.74% 6.58% 14.77% 23.66% 9.74% -
ROE 3.40% -4.69% -16.45% 5.93% 14.75% 38.67% 22.40% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 52.53 59.16 77.69 217.85 212.09 229.43 260.43 -23.40%
EPS 3.27 -5.16 -23.03 11.32 25.37 51.81 25.31 -28.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.10 1.40 1.91 1.72 1.34 1.13 -2.67%
Adjusted Per Share Value based on latest NOSH - 297,933
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.70 11.95 10.73 29.11 28.34 29.33 23.74 -11.11%
EPS 0.73 -1.04 -3.18 1.51 3.39 6.62 2.31 -17.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2137 0.2222 0.1933 0.2552 0.2298 0.1713 0.103 12.92%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.87 0.60 0.85 2.53 2.84 5.10 3.38 -
P/RPS 1.66 1.01 1.09 1.16 1.34 2.22 1.30 4.15%
P/EPS 26.63 -11.63 -3.69 22.35 11.19 9.84 13.36 12.17%
EY 3.75 -8.60 -27.09 4.47 8.93 10.16 7.49 -10.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.55 0.61 1.32 1.65 3.81 2.99 -17.96%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/12/12 24/11/11 24/11/10 16/11/09 27/11/08 27/11/07 28/11/06 -
Price 1.01 0.72 0.77 1.99 1.46 5.15 2.52 -
P/RPS 1.92 1.22 0.99 0.91 0.69 2.24 0.97 12.04%
P/EPS 30.92 -13.95 -3.34 17.58 5.75 9.94 9.96 20.75%
EY 3.23 -7.17 -29.90 5.69 17.38 10.06 10.04 -17.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.65 0.55 1.04 0.85 3.84 2.23 -11.78%

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