[PERDANA] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 65.19%
YoY- 135.62%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 148,623 662,209 489,966 308,519 134,436 544,036 396,477 -47.97%
PBT 22,887 170,330 119,147 51,948 24,769 68,245 52,749 -42.65%
Tax -3,027 -7,949 -3,224 2,775 8,306 -10,524 -14,137 -64.17%
NP 19,860 162,381 115,923 54,723 33,075 57,721 38,612 -35.77%
-
NP to SH 16,077 152,941 110,650 53,719 32,520 57,395 38,527 -44.12%
-
Tax Rate 13.23% 4.67% 2.71% -5.34% -33.53% 15.42% 26.80% -
Total Cost 128,763 499,828 374,043 253,796 101,361 486,315 357,865 -49.38%
-
Net Worth 443,606 423,316 381,551 278,192 254,316 230,012 229,375 55.16%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 5,759 - - - 5,412 - -
Div Payout % - 3.77% - - - 9.43% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 443,606 423,316 381,551 278,192 254,316 230,012 229,375 55.16%
NOSH 297,722 287,970 284,740 278,192 270,549 270,603 202,987 29.06%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.36% 24.52% 23.66% 17.74% 24.60% 10.61% 9.74% -
ROE 3.62% 36.13% 29.00% 19.31% 12.79% 24.95% 16.80% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 49.92 229.96 172.07 110.90 49.69 201.05 195.32 -59.69%
EPS 5.40 53.11 38.86 18.05 12.02 21.21 18.98 -56.70%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.49 1.47 1.34 1.00 0.94 0.85 1.13 20.22%
Adjusted Per Share Value based on latest NOSH - 285,700
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 6.67 29.73 22.00 13.85 6.04 24.43 17.80 -47.99%
EPS 0.72 6.87 4.97 2.41 1.46 2.58 1.73 -44.22%
DPS 0.00 0.26 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.1992 0.1901 0.1713 0.1249 0.1142 0.1033 0.103 55.16%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.90 5.40 5.10 4.14 3.20 2.76 3.38 -
P/RPS 7.81 2.35 2.96 3.73 6.44 1.37 1.73 172.90%
P/EPS 72.22 10.17 13.12 21.44 26.62 13.01 17.81 154.07%
EY 1.38 9.84 7.62 4.66 3.76 7.68 5.62 -60.75%
DY 0.00 0.37 0.00 0.00 0.00 0.72 0.00 -
P/NAPS 2.62 3.67 3.81 4.14 3.40 3.25 2.99 -8.42%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 27/11/07 22/08/07 30/05/07 28/02/07 28/11/06 -
Price 4.32 4.12 5.15 4.50 3.62 3.18 2.52 -
P/RPS 8.65 1.79 2.99 4.06 7.29 1.58 1.29 255.17%
P/EPS 80.00 7.76 13.25 23.30 30.12 14.99 13.28 230.71%
EY 1.25 12.89 7.55 4.29 3.32 6.67 7.53 -69.76%
DY 0.00 0.49 0.00 0.00 0.00 0.63 0.00 -
P/NAPS 2.90 2.80 3.84 4.50 3.85 3.74 2.23 19.12%

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