[PERDANA] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.21%
YoY- 312.66%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 481,664 393,268 494,380 476,028 431,912 279,040 209,983 74.19%
PBT 62,384 57,980 59,269 62,152 61,492 40,488 19,100 120.61%
Tax -15,484 -11,916 -16,929 -17,354 -16,386 -9,952 -5,631 96.63%
NP 46,900 46,064 42,340 44,797 45,106 30,536 13,469 130.25%
-
NP to SH 45,598 44,696 41,323 42,664 42,576 30,536 13,469 125.96%
-
Tax Rate 24.82% 20.55% 28.56% 27.92% 26.65% 24.58% 29.48% -
Total Cost 434,764 347,204 452,040 431,230 386,806 248,504 196,514 70.03%
-
Net Worth 213,169 0 133,954 0 106,913 116,404 113,877 52.06%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 3,653 - - - 3,272 -
Div Payout % - - 8.84% - - - 24.30% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 213,169 0 133,954 0 106,913 116,404 113,877 52.06%
NOSH 203,018 202,794 202,961 135,298 135,333 135,354 130,894 34.09%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.74% 11.71% 8.56% 9.41% 10.44% 10.94% 6.41% -
ROE 21.39% 0.00% 30.85% 0.00% 39.82% 26.23% 11.83% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 237.25 193.92 243.58 351.84 319.15 206.15 160.42 29.90%
EPS 22.46 16.52 15.27 21.03 31.46 22.56 10.29 68.50%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 2.50 -
NAPS 1.05 0.00 0.66 0.00 0.79 0.86 0.87 13.39%
Adjusted Per Share Value based on latest NOSH - 135,227
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 21.63 17.66 22.20 21.37 19.39 12.53 9.43 74.19%
EPS 2.05 2.01 1.86 1.92 1.91 1.37 0.60 127.35%
DPS 0.00 0.00 0.16 0.00 0.00 0.00 0.15 -
NAPS 0.0957 0.00 0.0601 0.00 0.048 0.0523 0.0511 52.11%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.24 2.90 2.22 4.38 4.08 4.42 4.80 -
P/RPS 1.37 1.50 0.91 1.24 1.28 2.14 2.99 -40.65%
P/EPS 14.43 13.16 10.90 13.89 12.97 19.59 46.65 -54.36%
EY 6.93 7.60 9.17 7.20 7.71 5.10 2.14 119.35%
DY 0.00 0.00 0.81 0.00 0.00 0.00 0.52 -
P/NAPS 3.09 0.00 3.36 0.00 5.16 5.14 5.52 -32.14%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 28/02/06 24/11/05 29/08/05 25/05/05 24/02/05 -
Price 3.46 3.22 2.81 2.69 4.36 4.02 4.76 -
P/RPS 1.46 1.66 1.15 0.76 1.37 1.95 2.97 -37.79%
P/EPS 15.41 14.61 13.80 8.53 13.86 17.82 46.26 -52.04%
EY 6.49 6.84 7.25 11.72 7.22 5.61 2.16 108.64%
DY 0.00 0.00 0.64 0.00 0.00 0.00 0.53 -
P/NAPS 3.30 0.00 4.26 0.00 5.52 4.67 5.47 -28.66%

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