[PERDANA] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.67%
YoY- 166.47%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 631,181 604,608 594,492 662,209 653,288 617,038 537,744 11.23%
PBT 109,749 106,750 91,548 170,330 158,862 103,896 99,076 7.03%
Tax -16,502 -13,788 -12,108 -7,949 -4,298 5,550 33,224 -
NP 93,246 92,962 79,440 162,381 154,564 109,446 132,300 -20.75%
-
NP to SH 75,512 74,516 64,308 152,941 147,533 107,438 130,080 -30.34%
-
Tax Rate 15.04% 12.92% 13.23% 4.67% 2.71% -5.34% -33.53% -
Total Cost 537,934 511,646 515,052 499,828 498,724 507,592 405,444 20.68%
-
Net Worth 511,878 470,188 443,606 423,316 381,551 278,192 254,316 59.21%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 5,759 - - - -
Div Payout % - - - 3.77% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 511,878 470,188 443,606 423,316 381,551 278,192 254,316 59.21%
NOSH 297,603 297,587 297,722 287,970 284,740 278,192 270,549 6.54%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.77% 15.38% 13.36% 24.52% 23.66% 17.74% 24.60% -
ROE 14.75% 15.85% 14.50% 36.13% 38.67% 38.62% 51.15% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 212.09 203.17 199.68 229.96 229.43 221.80 198.76 4.41%
EPS 25.37 25.04 21.60 53.11 51.81 36.10 48.08 -34.62%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.72 1.58 1.49 1.47 1.34 1.00 0.94 49.43%
Adjusted Per Share Value based on latest NOSH - 297,614
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 28.34 27.15 26.69 29.73 29.33 27.71 24.15 11.22%
EPS 3.39 3.35 2.89 6.87 6.62 4.82 5.84 -30.34%
DPS 0.00 0.00 0.00 0.26 0.00 0.00 0.00 -
NAPS 0.2298 0.2111 0.1992 0.1901 0.1713 0.1249 0.1142 59.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.84 3.86 3.90 5.40 5.10 4.14 3.20 -
P/RPS 1.34 1.90 1.95 2.35 2.22 1.87 1.61 -11.48%
P/EPS 11.19 15.42 18.06 10.17 9.84 10.72 6.66 41.19%
EY 8.93 6.49 5.54 9.84 10.16 9.33 15.03 -29.25%
DY 0.00 0.00 0.00 0.37 0.00 0.00 0.00 -
P/NAPS 1.65 2.44 2.62 3.67 3.81 4.14 3.40 -38.16%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 22/08/08 29/05/08 28/02/08 27/11/07 22/08/07 30/05/07 -
Price 1.46 3.54 4.32 4.12 5.15 4.50 3.62 -
P/RPS 0.69 1.74 2.16 1.79 2.24 2.03 1.82 -47.52%
P/EPS 5.75 14.14 20.00 7.76 9.94 11.65 7.53 -16.41%
EY 17.38 7.07 5.00 12.89 10.06 8.58 13.28 19.58%
DY 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
P/NAPS 0.85 2.24 2.90 2.80 3.84 4.50 3.85 -63.37%

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