[PERDANA] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 105.98%
YoY- 187.2%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 302,304 148,623 662,209 489,966 308,519 134,436 544,036 -32.43%
PBT 53,375 22,887 170,330 119,147 51,948 24,769 68,245 -15.12%
Tax -6,894 -3,027 -7,949 -3,224 2,775 8,306 -10,524 -24.59%
NP 46,481 19,860 162,381 115,923 54,723 33,075 57,721 -13.45%
-
NP to SH 37,258 16,077 152,941 110,650 53,719 32,520 57,395 -25.04%
-
Tax Rate 12.92% 13.23% 4.67% 2.71% -5.34% -33.53% 15.42% -
Total Cost 255,823 128,763 499,828 374,043 253,796 101,361 486,315 -34.86%
-
Net Worth 470,188 443,606 423,316 381,551 278,192 254,316 230,012 61.13%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 5,759 - - - 5,412 -
Div Payout % - - 3.77% - - - 9.43% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 470,188 443,606 423,316 381,551 278,192 254,316 230,012 61.13%
NOSH 297,587 297,722 287,970 284,740 278,192 270,549 270,603 6.54%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.38% 13.36% 24.52% 23.66% 17.74% 24.60% 10.61% -
ROE 7.92% 3.62% 36.13% 29.00% 19.31% 12.79% 24.95% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 101.58 49.92 229.96 172.07 110.90 49.69 201.05 -36.59%
EPS 12.52 5.40 53.11 38.86 18.05 12.02 21.21 -29.65%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.58 1.49 1.47 1.34 1.00 0.94 0.85 51.23%
Adjusted Per Share Value based on latest NOSH - 297,600
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.57 6.67 29.73 22.00 13.85 6.04 24.43 -32.45%
EPS 1.67 0.72 6.87 4.97 2.41 1.46 2.58 -25.19%
DPS 0.00 0.00 0.26 0.00 0.00 0.00 0.24 -
NAPS 0.2111 0.1992 0.1901 0.1713 0.1249 0.1142 0.1033 61.10%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.86 3.90 5.40 5.10 4.14 3.20 2.76 -
P/RPS 3.80 7.81 2.35 2.96 3.73 6.44 1.37 97.53%
P/EPS 30.83 72.22 10.17 13.12 21.44 26.62 13.01 77.83%
EY 3.24 1.38 9.84 7.62 4.66 3.76 7.68 -43.77%
DY 0.00 0.00 0.37 0.00 0.00 0.00 0.72 -
P/NAPS 2.44 2.62 3.67 3.81 4.14 3.40 3.25 -17.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 29/05/08 28/02/08 27/11/07 22/08/07 30/05/07 28/02/07 -
Price 3.54 4.32 4.12 5.15 4.50 3.62 3.18 -
P/RPS 3.48 8.65 1.79 2.99 4.06 7.29 1.58 69.36%
P/EPS 28.27 80.00 7.76 13.25 23.30 30.12 14.99 52.70%
EY 3.54 1.25 12.89 7.55 4.29 3.32 6.67 -34.47%
DY 0.00 0.00 0.49 0.00 0.00 0.00 0.63 -
P/NAPS 2.24 2.90 2.80 3.84 4.50 3.85 3.74 -28.96%

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