[PERDANA] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -47.93%
YoY- -66.56%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 259,540 255,864 254,887 605,684 694,253 665,183 544,036 -11.59%
PBT -2,281 -68,882 -72,897 48,701 119,481 168,683 68,245 -
Tax -1,154 -524 491 -12,351 -14,903 -2,982 -10,523 -30.79%
NP -3,435 -69,406 -72,406 36,350 104,578 165,701 57,722 -
-
NP to SH -3,669 -69,171 -72,002 29,317 87,668 155,709 57,396 -
-
Tax Rate - - - 25.36% 12.47% 1.77% 15.42% -
Total Cost 262,975 325,270 327,293 569,334 589,675 499,482 486,314 -9.73%
-
Net Worth 461,064 438,434 463,776 562,830 297,600 297,614 208,452 14.13%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 5,955 5,952 7,440 5,414 -
Div Payout % - - - 20.32% 6.79% 4.78% 9.43% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 461,064 438,434 463,776 562,830 297,600 297,614 208,452 14.13%
NOSH 495,768 461,509 414,085 297,794 297,600 297,614 270,717 10.59%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.32% -27.13% -28.41% 6.00% 15.06% 24.91% 10.61% -
ROE -0.80% -15.78% -15.53% 5.21% 29.46% 52.32% 27.53% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 52.35 55.44 61.55 203.39 233.28 223.51 200.96 -20.06%
EPS -0.74 -14.99 -17.39 9.84 29.46 52.32 21.20 -
DPS 0.00 0.00 0.00 2.00 2.00 2.50 2.00 -
NAPS 0.93 0.95 1.12 1.89 1.00 1.00 0.77 3.19%
Adjusted Per Share Value based on latest NOSH - 297,794
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.65 11.49 11.45 27.20 31.17 29.87 24.43 -11.60%
EPS -0.16 -3.11 -3.23 1.32 3.94 6.99 2.58 -
DPS 0.00 0.00 0.00 0.27 0.27 0.33 0.24 -
NAPS 0.207 0.1969 0.2082 0.2527 0.1336 0.1336 0.0936 14.12%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.08 0.79 1.06 1.45 1.25 5.40 2.76 -
P/RPS 2.06 1.42 1.72 0.71 0.54 2.42 1.37 7.02%
P/EPS -145.93 -5.27 -6.10 14.73 4.24 10.32 13.02 -
EY -0.69 -18.97 -16.40 6.79 23.57 9.69 7.68 -
DY 0.00 0.00 0.00 1.38 1.60 0.46 0.72 -
P/NAPS 1.16 0.83 0.95 0.77 1.25 5.40 3.58 -17.10%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 29/02/12 28/02/11 25/02/10 26/02/09 28/02/08 28/02/07 -
Price 1.15 0.75 0.90 1.35 1.35 4.12 3.18 -
P/RPS 2.20 1.35 1.46 0.66 0.58 1.84 1.58 5.66%
P/EPS -155.39 -5.00 -5.18 13.71 4.58 7.87 15.00 -
EY -0.64 -19.98 -19.32 7.29 21.82 12.70 6.67 -
DY 0.00 0.00 0.00 1.48 1.48 0.61 0.63 -
P/NAPS 1.24 0.79 0.80 0.71 1.35 4.12 4.13 -18.15%

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