[PERDANA] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 11.73%
YoY- 38.89%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 653,288 617,038 537,744 544,036 528,636 481,664 393,268 40.22%
PBT 158,862 103,896 99,076 68,245 70,332 62,384 57,980 95.68%
Tax -4,298 5,550 33,224 -10,524 -18,849 -15,484 -11,916 -49.29%
NP 154,564 109,446 132,300 57,721 51,482 46,900 46,064 123.96%
-
NP to SH 147,533 107,438 130,080 57,395 51,369 45,598 44,696 121.52%
-
Tax Rate 2.71% -5.34% -33.53% 15.42% 26.80% 24.82% 20.55% -
Total Cost 498,724 507,592 405,444 486,315 477,153 434,764 347,204 27.27%
-
Net Worth 381,551 278,192 254,316 230,012 229,375 213,169 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 5,412 - - - -
Div Payout % - - - 9.43% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 381,551 278,192 254,316 230,012 229,375 213,169 0 -
NOSH 284,740 278,192 270,549 270,603 202,987 203,018 202,794 25.36%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 23.66% 17.74% 24.60% 10.61% 9.74% 9.74% 11.71% -
ROE 38.67% 38.62% 51.15% 24.95% 22.40% 21.39% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 229.43 221.80 198.76 201.05 260.43 237.25 193.92 11.85%
EPS 51.81 36.10 48.08 21.21 25.31 22.46 16.52 114.10%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.34 1.00 0.94 0.85 1.13 1.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 270,717
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 29.33 27.71 24.15 24.43 23.74 21.63 17.66 40.19%
EPS 6.62 4.82 5.84 2.58 2.31 2.05 2.01 121.20%
DPS 0.00 0.00 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.1713 0.1249 0.1142 0.1033 0.103 0.0957 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 5.10 4.14 3.20 2.76 3.38 3.24 2.90 -
P/RPS 2.22 1.87 1.61 1.37 1.30 1.37 1.50 29.83%
P/EPS 9.84 10.72 6.66 13.01 13.36 14.43 13.16 -17.60%
EY 10.16 9.33 15.03 7.68 7.49 6.93 7.60 21.33%
DY 0.00 0.00 0.00 0.72 0.00 0.00 0.00 -
P/NAPS 3.81 4.14 3.40 3.25 2.99 3.09 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 22/08/07 30/05/07 28/02/07 28/11/06 29/08/06 30/05/06 -
Price 5.15 4.50 3.62 3.18 2.52 3.46 3.22 -
P/RPS 2.24 2.03 1.82 1.58 0.97 1.46 1.66 22.09%
P/EPS 9.94 11.65 7.53 14.99 9.96 15.41 14.61 -22.62%
EY 10.06 8.58 13.28 6.67 10.04 6.49 6.84 29.29%
DY 0.00 0.00 0.00 0.63 0.00 0.00 0.00 -
P/NAPS 3.84 4.50 3.85 3.74 2.23 3.30 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