[PERDANA] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 104.04%
YoY- 7.1%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 134,436 544,036 396,477 240,832 98,317 494,380 357,021 -47.88%
PBT 24,769 68,245 52,749 31,192 14,495 59,269 46,614 -34.42%
Tax 8,306 -10,524 -14,137 -7,742 -2,979 -16,929 -13,016 -
NP 33,075 57,721 38,612 23,450 11,516 42,340 33,598 -1.04%
-
NP to SH 32,520 57,395 38,527 22,799 11,174 41,323 31,998 1.08%
-
Tax Rate -33.53% 15.42% 26.80% 24.82% 20.55% 28.56% 27.92% -
Total Cost 101,361 486,315 357,865 217,382 86,801 452,040 323,423 -53.89%
-
Net Worth 254,316 230,012 229,375 213,169 0 133,954 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 5,412 - - - 3,653 - -
Div Payout % - 9.43% - - - 8.84% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 254,316 230,012 229,375 213,169 0 133,954 0 -
NOSH 270,549 270,603 202,987 203,018 202,794 202,961 135,298 58.78%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 24.60% 10.61% 9.74% 9.74% 11.71% 8.56% 9.41% -
ROE 12.79% 24.95% 16.80% 10.70% 0.00% 30.85% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 49.69 201.05 195.32 118.63 48.48 243.58 263.88 -67.18%
EPS 12.02 21.21 18.98 11.23 4.13 15.27 15.77 -16.57%
DPS 0.00 2.00 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.94 0.85 1.13 1.05 0.00 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 202,879
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.04 24.43 17.80 10.81 4.41 22.20 16.03 -47.86%
EPS 1.46 2.58 1.73 1.02 0.50 1.86 1.44 0.92%
DPS 0.00 0.24 0.00 0.00 0.00 0.16 0.00 -
NAPS 0.1142 0.1033 0.103 0.0957 0.00 0.0601 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.20 2.76 3.38 3.24 2.90 2.22 4.38 -
P/RPS 6.44 1.37 1.73 2.73 5.98 0.91 1.66 147.10%
P/EPS 26.62 13.01 17.81 28.85 52.63 10.90 18.52 27.39%
EY 3.76 7.68 5.62 3.47 1.90 9.17 5.40 -21.45%
DY 0.00 0.72 0.00 0.00 0.00 0.81 0.00 -
P/NAPS 3.40 3.25 2.99 3.09 0.00 3.36 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 28/11/06 29/08/06 30/05/06 28/02/06 24/11/05 -
Price 3.62 3.18 2.52 3.46 3.22 2.81 2.69 -
P/RPS 7.29 1.58 1.29 2.92 6.64 1.15 1.02 271.48%
P/EPS 30.12 14.99 13.28 30.81 58.44 13.80 11.37 91.56%
EY 3.32 6.67 7.53 3.25 1.71 7.25 8.79 -47.77%
DY 0.00 0.63 0.00 0.00 0.00 0.64 0.00 -
P/NAPS 3.85 3.74 2.23 3.30 0.00 4.26 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