[PERDANA] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -89.92%
YoY- -47.17%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 209,983 150,551 78,728 39,812 203,305 163,618 118,411 46.25%
PBT 19,100 11,836 5,510 1,674 15,564 10,287 7,424 87.22%
Tax -5,631 -4,082 -1,910 -564 -4,548 -2,987 -2,118 91.34%
NP 13,469 7,754 3,600 1,110 11,016 7,300 5,306 85.56%
-
NP to SH 13,469 7,754 3,600 1,110 11,016 7,300 5,306 85.56%
-
Tax Rate 29.48% 34.49% 34.66% 33.69% 29.22% 29.04% 28.53% -
Total Cost 196,514 142,797 75,128 38,702 192,289 156,318 113,105 44.28%
-
Net Worth 113,877 108,737 63,000 100,516 98,705 94,742 92,356 14.91%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,272 - - - 3,046 - - -
Div Payout % 24.30% - - - 27.65% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 113,877 108,737 63,000 100,516 98,705 94,742 92,356 14.91%
NOSH 130,894 129,449 63,000 61,666 60,929 60,732 60,364 67.13%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.41% 5.15% 4.57% 2.79% 5.42% 4.46% 4.48% -
ROE 11.83% 7.13% 5.71% 1.10% 11.16% 7.71% 5.75% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 160.42 116.30 124.97 64.56 333.67 269.41 196.16 -12.49%
EPS 10.29 5.99 2.85 1.80 18.08 12.02 8.79 11.02%
DPS 2.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.87 0.84 1.00 1.63 1.62 1.56 1.53 -31.24%
Adjusted Per Share Value based on latest NOSH - 61,666
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 9.43 6.76 3.54 1.79 9.13 7.35 5.32 46.21%
EPS 0.60 0.35 0.16 0.05 0.49 0.33 0.24 83.69%
DPS 0.15 0.00 0.00 0.00 0.14 0.00 0.00 -
NAPS 0.0511 0.0488 0.0283 0.0451 0.0443 0.0425 0.0415 14.80%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 4.80 3.88 4.94 5.60 8.80 10.30 3.78 -
P/RPS 2.99 3.34 3.95 8.67 2.64 3.82 1.93 33.71%
P/EPS 46.65 64.77 86.45 311.11 48.67 85.69 43.00 5.55%
EY 2.14 1.54 1.16 0.32 2.05 1.17 2.33 -5.48%
DY 0.52 0.00 0.00 0.00 0.57 0.00 0.00 -
P/NAPS 5.52 4.62 4.94 3.44 5.43 6.60 2.47 70.51%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 30/11/04 25/08/04 21/05/04 26/02/04 19/11/03 28/08/03 -
Price 4.76 4.52 2.89 4.18 8.80 10.50 6.85 -
P/RPS 2.97 3.89 2.31 6.47 2.64 3.90 3.49 -10.15%
P/EPS 46.26 75.46 50.58 232.22 48.67 87.35 77.93 -29.25%
EY 2.16 1.33 1.98 0.43 2.05 1.14 1.28 41.51%
DY 0.53 0.00 0.00 0.00 0.57 0.00 0.00 -
P/NAPS 5.47 5.38 2.89 2.56 5.43 6.73 4.48 14.16%

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