[PERDANA] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 83.37%
YoY- 10.36%
Quarter Report
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
Revenue 357,021 150,551 163,618 183,776 140,583 0 1,263 -5.80%
PBT 46,614 11,836 10,287 14,429 12,983 -24,146 -23,928 -
Tax -13,016 -4,082 -2,987 -4,056 -3,584 24,146 23,928 -
NP 33,598 7,754 7,300 10,373 9,399 0 0 -100.00%
-
NP to SH 31,998 7,754 7,300 10,373 9,399 -24,146 -23,928 -
-
Tax Rate 27.92% 34.49% 29.04% 28.11% 27.61% - - -
Total Cost 323,423 142,797 156,318 173,403 131,184 0 1,263 -5.71%
-
Net Worth 0 108,737 94,742 78,180 -316,746 -2,920 -204,482 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
Net Worth 0 108,737 94,742 78,180 -316,746 -2,920 -204,482 -
NOSH 135,298 129,449 60,732 40,299 35,871 35,872 35,874 -1.39%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
NP Margin 9.41% 5.15% 4.46% 5.64% 6.69% 0.00% 0.00% -
ROE 0.00% 7.13% 7.71% 13.27% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
RPS 263.88 116.30 269.41 456.03 391.91 0.00 3.52 -4.47%
EPS 15.77 5.99 12.02 25.74 23.50 -67.31 -66.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.84 1.56 1.94 -8.83 -0.0814 -5.70 -
Adjusted Per Share Value based on latest NOSH - 40,901
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
RPS 16.03 6.76 7.35 8.25 6.31 0.00 0.06 -5.75%
EPS 1.44 0.35 0.33 0.47 0.42 -1.08 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0488 0.0425 0.0351 -0.1422 -0.0013 -0.0918 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 26/12/00 - -
Price 4.38 3.88 10.30 3.20 3.22 3.52 0.00 -
P/RPS 1.66 3.34 3.82 0.70 0.82 0.00 0.00 -100.00%
P/EPS 18.52 64.77 85.69 12.43 12.29 -5.23 0.00 -100.00%
EY 5.40 1.54 1.17 8.04 8.14 -19.12 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.62 6.60 1.65 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
Date 24/11/05 30/11/04 19/11/03 28/11/02 30/11/01 27/02/01 29/02/00 -
Price 2.69 4.52 10.50 2.87 3.52 3.40 0.00 -
P/RPS 1.02 3.89 3.90 0.63 0.90 0.00 0.00 -100.00%
P/EPS 11.37 75.46 87.35 11.15 13.43 -5.05 0.00 -100.00%
EY 8.79 1.33 1.14 8.97 7.44 -19.80 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 5.38 6.73 1.48 0.00 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