[PERDANA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 73.7%
YoY- 22.27%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 357,021 215,956 69,760 209,983 150,551 78,728 39,812 331.06%
PBT 46,614 30,746 10,122 19,100 11,836 5,510 1,674 816.84%
Tax -13,016 -8,193 -2,488 -5,631 -4,082 -1,910 -564 709.03%
NP 33,598 22,553 7,634 13,469 7,754 3,600 1,110 869.22%
-
NP to SH 31,998 21,288 7,634 13,469 7,754 3,600 1,110 838.23%
-
Tax Rate 27.92% 26.65% 24.58% 29.48% 34.49% 34.66% 33.69% -
Total Cost 323,423 193,403 62,126 196,514 142,797 75,128 38,702 311.27%
-
Net Worth 0 106,913 116,404 113,877 108,737 63,000 100,516 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 3,272 - - - -
Div Payout % - - - 24.30% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 106,913 116,404 113,877 108,737 63,000 100,516 -
NOSH 135,298 135,333 135,354 130,894 129,449 63,000 61,666 68.76%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.41% 10.44% 10.94% 6.41% 5.15% 4.57% 2.79% -
ROE 0.00% 19.91% 6.56% 11.83% 7.13% 5.71% 1.10% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 263.88 159.57 51.54 160.42 116.30 124.97 64.56 155.42%
EPS 15.77 15.73 5.64 10.29 5.99 2.85 1.80 324.42%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.00 0.79 0.86 0.87 0.84 1.00 1.63 -
Adjusted Per Share Value based on latest NOSH - 135,426
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 16.03 9.70 3.13 9.43 6.76 3.54 1.79 330.66%
EPS 1.44 0.96 0.34 0.60 0.35 0.16 0.05 837.64%
DPS 0.00 0.00 0.00 0.15 0.00 0.00 0.00 -
NAPS 0.00 0.048 0.0523 0.0511 0.0488 0.0283 0.0451 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 4.38 4.08 4.42 4.80 3.88 4.94 5.60 -
P/RPS 1.66 2.56 8.58 2.99 3.34 3.95 8.67 -66.74%
P/EPS 18.52 25.94 78.37 46.65 64.77 86.45 311.11 -84.72%
EY 5.40 3.86 1.28 2.14 1.54 1.16 0.32 556.77%
DY 0.00 0.00 0.00 0.52 0.00 0.00 0.00 -
P/NAPS 0.00 5.16 5.14 5.52 4.62 4.94 3.44 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 29/08/05 25/05/05 24/02/05 30/11/04 25/08/04 21/05/04 -
Price 2.69 4.36 4.02 4.76 4.52 2.89 4.18 -
P/RPS 1.02 2.73 7.80 2.97 3.89 2.31 6.47 -70.78%
P/EPS 11.37 27.72 71.28 46.26 75.46 50.58 232.22 -86.59%
EY 8.79 3.61 1.40 2.16 1.33 1.98 0.43 646.24%
DY 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
P/NAPS 0.00 5.52 4.67 5.47 5.38 2.89 2.56 -

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