[PERDANA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 29.14%
YoY- 206.8%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 396,477 240,832 98,317 494,380 357,021 215,956 69,760 218.13%
PBT 52,749 31,192 14,495 59,269 46,614 30,746 10,122 200.28%
Tax -14,137 -7,742 -2,979 -16,929 -13,016 -8,193 -2,488 218.08%
NP 38,612 23,450 11,516 42,340 33,598 22,553 7,634 194.36%
-
NP to SH 38,527 22,799 11,174 41,323 31,998 21,288 7,634 193.93%
-
Tax Rate 26.80% 24.82% 20.55% 28.56% 27.92% 26.65% 24.58% -
Total Cost 357,865 217,382 86,801 452,040 323,423 193,403 62,126 220.99%
-
Net Worth 229,375 213,169 0 133,954 0 106,913 116,404 57.11%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 3,653 - - - -
Div Payout % - - - 8.84% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 229,375 213,169 0 133,954 0 106,913 116,404 57.11%
NOSH 202,987 203,018 202,794 202,961 135,298 135,333 135,354 30.98%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.74% 9.74% 11.71% 8.56% 9.41% 10.44% 10.94% -
ROE 16.80% 10.70% 0.00% 30.85% 0.00% 19.91% 6.56% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 195.32 118.63 48.48 243.58 263.88 159.57 51.54 142.87%
EPS 18.98 11.23 4.13 15.27 15.77 15.73 5.64 124.40%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 1.13 1.05 0.00 0.66 0.00 0.79 0.86 19.94%
Adjusted Per Share Value based on latest NOSH - 203,159
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.80 10.81 4.41 22.20 16.03 9.70 3.13 218.26%
EPS 1.73 1.02 0.50 1.86 1.44 0.96 0.34 195.53%
DPS 0.00 0.00 0.00 0.16 0.00 0.00 0.00 -
NAPS 0.103 0.0957 0.00 0.0601 0.00 0.048 0.0523 57.05%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.38 3.24 2.90 2.22 4.38 4.08 4.42 -
P/RPS 1.73 2.73 5.98 0.91 1.66 2.56 8.58 -65.58%
P/EPS 17.81 28.85 52.63 10.90 18.52 25.94 78.37 -62.72%
EY 5.62 3.47 1.90 9.17 5.40 3.86 1.28 167.89%
DY 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
P/NAPS 2.99 3.09 0.00 3.36 0.00 5.16 5.14 -30.29%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 30/05/06 28/02/06 24/11/05 29/08/05 25/05/05 -
Price 2.52 3.46 3.22 2.81 2.69 4.36 4.02 -
P/RPS 1.29 2.92 6.64 1.15 1.02 2.73 7.80 -69.83%
P/EPS 13.28 30.81 58.44 13.80 11.37 27.72 71.28 -67.34%
EY 7.53 3.25 1.71 7.25 8.79 3.61 1.40 206.66%
DY 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
P/NAPS 2.23 3.30 0.00 4.26 0.00 5.52 4.67 -38.87%

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