[PERDANA] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 68.99%
YoY- 20.4%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 308,519 134,436 544,036 396,477 240,832 98,317 494,380 -27.03%
PBT 51,948 24,769 68,245 52,749 31,192 14,495 59,269 -8.43%
Tax 2,775 8,306 -10,524 -14,137 -7,742 -2,979 -16,929 -
NP 54,723 33,075 57,721 38,612 23,450 11,516 42,340 18.70%
-
NP to SH 53,719 32,520 57,395 38,527 22,799 11,174 41,323 19.16%
-
Tax Rate -5.34% -33.53% 15.42% 26.80% 24.82% 20.55% 28.56% -
Total Cost 253,796 101,361 486,315 357,865 217,382 86,801 452,040 -32.01%
-
Net Worth 278,192 254,316 230,012 229,375 213,169 0 133,954 62.99%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 5,412 - - - 3,653 -
Div Payout % - - 9.43% - - - 8.84% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 278,192 254,316 230,012 229,375 213,169 0 133,954 62.99%
NOSH 278,192 270,549 270,603 202,987 203,018 202,794 202,961 23.46%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 17.74% 24.60% 10.61% 9.74% 9.74% 11.71% 8.56% -
ROE 19.31% 12.79% 24.95% 16.80% 10.70% 0.00% 30.85% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 110.90 49.69 201.05 195.32 118.63 48.48 243.58 -40.90%
EPS 18.05 12.02 21.21 18.98 11.23 4.13 15.27 11.83%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.80 -
NAPS 1.00 0.94 0.85 1.13 1.05 0.00 0.66 32.01%
Adjusted Per Share Value based on latest NOSH - 202,941
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.85 6.04 24.43 17.80 10.81 4.41 22.20 -27.05%
EPS 2.41 1.46 2.58 1.73 1.02 0.50 1.86 18.90%
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.16 -
NAPS 0.1249 0.1142 0.1033 0.103 0.0957 0.00 0.0601 63.06%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.14 3.20 2.76 3.38 3.24 2.90 2.22 -
P/RPS 3.73 6.44 1.37 1.73 2.73 5.98 0.91 156.78%
P/EPS 21.44 26.62 13.01 17.81 28.85 52.63 10.90 57.18%
EY 4.66 3.76 7.68 5.62 3.47 1.90 9.17 -36.39%
DY 0.00 0.00 0.72 0.00 0.00 0.00 0.81 -
P/NAPS 4.14 3.40 3.25 2.99 3.09 0.00 3.36 14.97%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 30/05/07 28/02/07 28/11/06 29/08/06 30/05/06 28/02/06 -
Price 4.50 3.62 3.18 2.52 3.46 3.22 2.81 -
P/RPS 4.06 7.29 1.58 1.29 2.92 6.64 1.15 132.39%
P/EPS 23.30 30.12 14.99 13.28 30.81 58.44 13.80 41.92%
EY 4.29 3.32 6.67 7.53 3.25 1.71 7.25 -29.58%
DY 0.00 0.00 0.63 0.00 0.00 0.00 0.64 -
P/NAPS 4.50 3.85 3.74 2.23 3.30 0.00 4.26 3.73%

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