[PERDANA] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 30.28%
YoY- 22.27%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 476,028 431,912 279,040 209,983 200,734 157,456 159,248 107.37%
PBT 62,152 61,492 40,488 19,100 15,781 11,020 6,696 341.06%
Tax -17,354 -16,386 -9,952 -5,631 -5,442 -3,820 -2,256 289.19%
NP 44,797 45,106 30,536 13,469 10,338 7,200 4,440 366.26%
-
NP to SH 42,664 42,576 30,536 13,469 10,338 7,200 4,440 351.35%
-
Tax Rate 27.92% 26.65% 24.58% 29.48% 34.48% 34.66% 33.69% -
Total Cost 431,230 386,806 248,504 196,514 190,396 150,256 154,808 97.85%
-
Net Worth 0 106,913 116,404 113,877 108,737 63,000 100,516 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 3,272 - - - -
Div Payout % - - - 24.30% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 106,913 116,404 113,877 108,737 63,000 100,516 -
NOSH 135,298 135,333 135,354 130,894 129,449 63,000 61,666 68.76%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.41% 10.44% 10.94% 6.41% 5.15% 4.57% 2.79% -
ROE 0.00% 39.82% 26.23% 11.83% 9.51% 11.43% 4.42% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 351.84 319.15 206.15 160.42 155.07 249.93 258.24 22.87%
EPS 21.03 31.46 22.56 10.29 7.99 5.70 7.20 104.19%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.00 0.79 0.86 0.87 0.84 1.00 1.63 -
Adjusted Per Share Value based on latest NOSH - 135,426
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 21.37 19.39 12.53 9.43 9.01 7.07 7.15 107.35%
EPS 1.92 1.91 1.37 0.60 0.46 0.32 0.20 351.07%
DPS 0.00 0.00 0.00 0.15 0.00 0.00 0.00 -
NAPS 0.00 0.048 0.0523 0.0511 0.0488 0.0283 0.0451 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 4.38 4.08 4.42 4.80 3.88 4.94 5.60 -
P/RPS 1.24 1.28 2.14 2.99 2.50 1.98 2.17 -31.11%
P/EPS 13.89 12.97 19.59 46.65 48.58 43.23 77.78 -68.25%
EY 7.20 7.71 5.10 2.14 2.06 2.31 1.29 214.32%
DY 0.00 0.00 0.00 0.52 0.00 0.00 0.00 -
P/NAPS 0.00 5.16 5.14 5.52 4.62 4.94 3.44 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 29/08/05 25/05/05 24/02/05 30/11/04 25/08/04 21/05/04 -
Price 2.69 4.36 4.02 4.76 4.52 2.89 4.18 -
P/RPS 0.76 1.37 1.95 2.97 2.91 1.16 1.62 -39.59%
P/EPS 8.53 13.86 17.82 46.26 56.59 25.29 58.06 -72.12%
EY 11.72 7.22 5.61 2.16 1.77 3.95 1.72 258.99%
DY 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
P/NAPS 0.00 5.52 4.67 5.47 5.38 2.89 2.56 -

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