[PERDANA] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -70.14%
YoY- -27.5%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 31/03/00 CAGR
Revenue 137,359 59,432 39,687 69,361 33,884 0 1,314 124.28%
PBT 12,655 7,264 5,277 2,255 3,076 -7,861 -63,602 -
Tax -3,153 -1,549 -1,561 -847 -973 7,861 63,602 -
NP 9,502 5,715 3,716 1,408 2,103 0 0 -
-
NP to SH 9,325 5,715 3,716 1,408 1,942 -7,861 -63,602 -
-
Tax Rate 24.92% 21.32% 29.58% 37.56% 31.63% - - -
Total Cost 127,857 53,717 35,971 67,953 31,781 0 1,314 121.50%
-
Net Worth 134,084 117,821 99,667 80,457 -327,867 -299,851 -2,679 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 31/03/00 CAGR
Div 3,656 3,385 3,076 2,134 2,869 - - -
Div Payout % 39.22% 59.24% 82.78% 151.60% 147.77% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 31/03/00 CAGR
Net Worth 134,084 117,821 99,667 80,457 -327,867 -299,851 -2,679 -
NOSH 203,159 135,426 61,523 41,049 35,871 35,867 35,868 35.15%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 31/03/00 CAGR
NP Margin 6.92% 9.62% 9.36% 2.03% 6.21% 0.00% 0.00% -
ROE 6.95% 4.85% 3.73% 1.75% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 31/03/00 CAGR
RPS 67.61 43.89 64.51 168.97 94.46 0.00 3.66 65.97%
EPS 3.45 4.22 6.04 3.43 5.26 -21.91 -177.30 -
DPS 1.80 2.50 5.00 5.20 8.00 0.00 0.00 -
NAPS 0.66 0.87 1.62 1.96 -9.14 -8.36 -0.0747 -
Adjusted Per Share Value based on latest NOSH - 41,049
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 31/03/00 CAGR
RPS 6.17 2.67 1.78 3.11 1.52 0.00 0.06 123.64%
EPS 0.42 0.26 0.17 0.06 0.09 -0.35 -2.86 -
DPS 0.16 0.15 0.14 0.10 0.13 0.00 0.00 -
NAPS 0.0602 0.0529 0.0448 0.0361 -0.1472 -0.1346 -0.0012 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 31/03/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/03/01 - -
Price 2.22 4.80 8.80 2.68 3.90 3.34 0.00 -
P/RPS 3.28 10.94 13.64 1.59 4.13 0.00 0.00 -
P/EPS 48.37 113.74 145.70 78.13 72.04 -15.24 0.00 -
EY 2.07 0.88 0.69 1.28 1.39 -6.56 0.00 -
DY 0.81 0.52 0.57 1.94 2.05 0.00 0.00 -
P/NAPS 3.36 5.52 5.43 1.37 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 31/03/00 CAGR
Date 28/02/06 24/02/05 26/02/04 28/02/03 28/02/02 31/05/01 31/05/00 -
Price 2.81 4.76 8.80 2.11 3.96 3.16 0.00 -
P/RPS 4.16 10.85 13.64 1.25 4.19 0.00 0.00 -
P/EPS 61.22 112.80 145.70 61.52 73.15 -14.42 0.00 -
EY 1.63 0.89 0.69 1.63 1.37 -6.94 0.00 -
DY 0.64 0.53 0.57 2.46 2.02 0.00 0.00 -
P/NAPS 4.26 5.47 5.43 1.08 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