[PERDANA] YoY TTM 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- -4.34%
YoY- 2169.94%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 31/03/00 CAGR
Revenue 494,380 209,983 203,305 253,137 140,582 22,462 2,089 158.49%
PBT 59,269 19,100 15,564 16,684 4,039 -22,020 -80,134 -
Tax -16,169 -5,631 -4,548 -4,903 4,502 23,620 80,134 -
NP 43,100 13,469 11,016 11,781 8,541 1,600 0 -
-
NP to SH 41,323 13,469 11,016 11,781 519 -22,650 -80,134 -
-
Tax Rate 27.28% 29.48% 29.22% 29.39% -111.46% - - -
Total Cost 451,280 196,514 192,289 241,356 132,041 20,862 2,089 154.42%
-
Net Worth 134,084 117,821 99,667 80,457 -327,867 -2,998 -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 % 8.85% 25.14% 27.92% 18.12% 552.94% - - -
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 -2,998 -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 8.72% 6.41% 5.42% 4.65% 6.08% 7.12% 0.00% -
ROE 30.82% 11.43% 11.05% 14.64% 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 243.35 155.05 330.45 616.66 391.90 62.63 5.82 91.27%
EPS 20.34 9.95 17.91 28.70 1.45 -63.15 -223.41 -
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 -0.0836 -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 22.20 9.43 9.13 11.37 6.31 1.01 0.09 160.35%
EPS 1.86 0.60 0.49 0.53 0.02 -1.02 -3.60 -
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 -0.0013 -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 0.91 3.10 2.66 0.43 1.00 5.33 0.00 -
P/EPS 10.91 48.26 49.15 9.34 269.56 -5.29 0.00 -
EY 9.16 2.07 2.03 10.71 0.37 -18.91 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 - -
Price 2.81 4.76 8.80 2.11 3.96 3.16 0.00 -
P/RPS 1.15 3.07 2.66 0.34 1.01 5.05 0.00 -
P/EPS 13.81 47.86 49.15 7.35 273.70 -5.00 0.00 -
EY 7.24 2.09 2.03 13.60 0.37 -19.98 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