[PERDANA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 50.31%
YoY- 312.66%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 240,832 98,317 494,380 357,021 215,956 69,760 209,983 9.59%
PBT 31,192 14,495 59,269 46,614 30,746 10,122 19,100 38.80%
Tax -7,742 -2,979 -16,929 -13,016 -8,193 -2,488 -5,631 23.71%
NP 23,450 11,516 42,340 33,598 22,553 7,634 13,469 44.87%
-
NP to SH 22,799 11,174 41,323 31,998 21,288 7,634 13,469 42.16%
-
Tax Rate 24.82% 20.55% 28.56% 27.92% 26.65% 24.58% 29.48% -
Total Cost 217,382 86,801 452,040 323,423 193,403 62,126 196,514 6.97%
-
Net Worth 213,169 0 133,954 0 106,913 116,404 113,877 52.06%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 3,653 - - - 3,272 -
Div Payout % - - 8.84% - - - 24.30% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 213,169 0 133,954 0 106,913 116,404 113,877 52.06%
NOSH 203,018 202,794 202,961 135,298 135,333 135,354 130,894 34.09%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.74% 11.71% 8.56% 9.41% 10.44% 10.94% 6.41% -
ROE 10.70% 0.00% 30.85% 0.00% 19.91% 6.56% 11.83% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 118.63 48.48 243.58 263.88 159.57 51.54 160.42 -18.26%
EPS 11.23 4.13 15.27 15.77 15.73 5.64 10.29 6.01%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 2.50 -
NAPS 1.05 0.00 0.66 0.00 0.79 0.86 0.87 13.39%
Adjusted Per Share Value based on latest NOSH - 135,227
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.81 4.41 22.20 16.03 9.70 3.13 9.43 9.55%
EPS 1.02 0.50 1.86 1.44 0.96 0.34 0.60 42.57%
DPS 0.00 0.00 0.16 0.00 0.00 0.00 0.15 -
NAPS 0.0957 0.00 0.0601 0.00 0.048 0.0523 0.0511 52.11%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.24 2.90 2.22 4.38 4.08 4.42 4.80 -
P/RPS 2.73 5.98 0.91 1.66 2.56 8.58 2.99 -5.90%
P/EPS 28.85 52.63 10.90 18.52 25.94 78.37 46.65 -27.47%
EY 3.47 1.90 9.17 5.40 3.86 1.28 2.14 38.14%
DY 0.00 0.00 0.81 0.00 0.00 0.00 0.52 -
P/NAPS 3.09 0.00 3.36 0.00 5.16 5.14 5.52 -32.14%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 28/02/06 24/11/05 29/08/05 25/05/05 24/02/05 -
Price 3.46 3.22 2.81 2.69 4.36 4.02 4.76 -
P/RPS 2.92 6.64 1.15 1.02 2.73 7.80 2.97 -1.12%
P/EPS 30.81 58.44 13.80 11.37 27.72 71.28 46.26 -23.79%
EY 3.25 1.71 7.25 8.79 3.61 1.40 2.16 31.40%
DY 0.00 0.00 0.64 0.00 0.00 0.00 0.53 -
P/NAPS 3.30 0.00 4.26 0.00 5.52 4.67 5.47 -28.66%

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