[PERDANA] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 8.16%
YoY- 46.37%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 544,036 528,636 481,664 393,268 494,380 476,028 431,912 16.58%
PBT 68,245 70,332 62,384 57,980 59,269 62,152 61,492 7.17%
Tax -10,524 -18,849 -15,484 -11,916 -16,929 -17,354 -16,386 -25.50%
NP 57,721 51,482 46,900 46,064 42,340 44,797 45,106 17.81%
-
NP to SH 57,395 51,369 45,598 44,696 41,323 42,664 42,576 21.96%
-
Tax Rate 15.42% 26.80% 24.82% 20.55% 28.56% 27.92% 26.65% -
Total Cost 486,315 477,153 434,764 347,204 452,040 431,230 386,806 16.43%
-
Net Worth 230,012 229,375 213,169 0 133,954 0 106,913 66.42%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 5,412 - - - 3,653 - - -
Div Payout % 9.43% - - - 8.84% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 230,012 229,375 213,169 0 133,954 0 106,913 66.42%
NOSH 270,603 202,987 203,018 202,794 202,961 135,298 135,333 58.51%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.61% 9.74% 9.74% 11.71% 8.56% 9.41% 10.44% -
ROE 24.95% 22.40% 21.39% 0.00% 30.85% 0.00% 39.82% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 201.05 260.43 237.25 193.92 243.58 351.84 319.15 -26.45%
EPS 21.21 25.31 22.46 16.52 15.27 21.03 31.46 -23.05%
DPS 2.00 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 0.85 1.13 1.05 0.00 0.66 0.00 0.79 4.98%
Adjusted Per Share Value based on latest NOSH - 202,794
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.43 23.74 21.63 17.66 22.20 21.37 19.39 16.60%
EPS 2.58 2.31 2.05 2.01 1.86 1.92 1.91 22.12%
DPS 0.24 0.00 0.00 0.00 0.16 0.00 0.00 -
NAPS 0.1033 0.103 0.0957 0.00 0.0601 0.00 0.048 66.45%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.76 3.38 3.24 2.90 2.22 4.38 4.08 -
P/RPS 1.37 1.30 1.37 1.50 0.91 1.24 1.28 4.62%
P/EPS 13.01 13.36 14.43 13.16 10.90 13.89 12.97 0.20%
EY 7.68 7.49 6.93 7.60 9.17 7.20 7.71 -0.25%
DY 0.72 0.00 0.00 0.00 0.81 0.00 0.00 -
P/NAPS 3.25 2.99 3.09 0.00 3.36 0.00 5.16 -26.46%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 29/08/06 30/05/06 28/02/06 24/11/05 29/08/05 -
Price 3.18 2.52 3.46 3.22 2.81 2.69 4.36 -
P/RPS 1.58 0.97 1.46 1.66 1.15 0.76 1.37 9.94%
P/EPS 14.99 9.96 15.41 14.61 13.80 8.53 13.86 5.34%
EY 6.67 10.04 6.49 6.84 7.25 11.72 7.22 -5.13%
DY 0.63 0.00 0.00 0.00 0.64 0.00 0.00 -
P/NAPS 3.74 2.23 3.30 0.00 4.26 0.00 5.52 -22.80%

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