[PERDANA] YoY TTM 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- -33.46%
YoY- -44.64%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 251,585 275,313 298,617 707,132 648,603 637,525 533,836 -11.77%
PBT -37,909 -36,869 -48,909 81,217 131,848 134,643 65,404 -
Tax -1,561 106 -31 -14,574 -12,135 390 -17,290 -32.99%
NP -39,470 -36,763 -48,940 66,643 119,713 135,033 48,114 -
-
NP to SH -39,614 -36,298 -49,064 56,301 101,693 129,519 47,852 -
-
Tax Rate - - - 17.94% 9.20% -0.29% 26.44% -
Total Cost 291,055 312,076 347,557 640,489 528,890 502,492 485,722 -8.17%
-
Net Worth 476,091 495,142 458,311 569,052 511,931 398,784 202,941 15.25%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 5,955 5,952 7,440 5,414 3,656 -
Div Payout % - - 0.00% 10.57% 7.32% 4.18% 7.64% -
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 476,091 495,142 458,311 569,052 511,931 398,784 202,941 15.25%
NOSH 495,928 450,129 327,365 297,933 297,634 297,600 202,941 16.04%
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 -15.69% -13.35% -16.39% 9.42% 18.46% 21.18% 9.01% -
ROE -8.32% -7.33% -10.71% 9.89% 19.86% 32.48% 23.58% -
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 50.73 61.16 91.22 237.35 217.92 214.22 263.05 -23.97%
EPS -7.99 -8.06 -14.99 18.90 34.17 43.52 23.58 -
DPS 0.00 0.00 1.82 2.00 2.50 1.82 1.80 -
NAPS 0.96 1.10 1.40 1.91 1.72 1.34 1.00 -0.67%
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 11.30 12.36 13.41 31.75 29.12 28.63 23.97 -11.76%
EPS -1.78 -1.63 -2.20 2.53 4.57 5.82 2.15 -
DPS 0.00 0.00 0.27 0.27 0.33 0.24 0.16 -
NAPS 0.2138 0.2223 0.2058 0.2555 0.2299 0.1791 0.0911 15.26%
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 1.71 0.98 0.93 1.07 1.30 2.38 1.28 4.94%
P/EPS -10.89 -7.44 -5.67 13.39 8.31 11.72 14.33 -
EY -9.18 -13.44 -17.63 7.47 12.03 8.53 6.98 -
DY 0.00 0.00 2.14 0.79 0.88 0.36 0.53 -
P/NAPS 0.91 0.55 0.61 1.32 1.65 3.81 3.38 -19.62%
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 1.99 1.18 0.84 0.84 0.67 2.40 0.96 12.90%
P/EPS -12.64 -8.93 -5.14 10.53 4.27 11.83 10.69 -
EY -7.91 -11.20 -19.46 9.50 23.40 8.45 9.36 -
DY 0.00 0.00 2.36 1.01 1.71 0.35 0.71 -
P/NAPS 1.05 0.65 0.55 1.04 0.85 3.84 2.52 -13.56%

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