[PERDANA] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -43.34%
YoY- 191.03%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 662,209 489,966 308,519 134,436 544,036 396,477 240,832 95.90%
PBT 170,330 119,147 51,948 24,769 68,245 52,749 31,192 209.14%
Tax -7,949 -3,224 2,775 8,306 -10,524 -14,137 -7,742 1.76%
NP 162,381 115,923 54,723 33,075 57,721 38,612 23,450 262.01%
-
NP to SH 152,941 110,650 53,719 32,520 57,395 38,527 22,799 254.45%
-
Tax Rate 4.67% 2.71% -5.34% -33.53% 15.42% 26.80% 24.82% -
Total Cost 499,828 374,043 253,796 101,361 486,315 357,865 217,382 73.94%
-
Net Worth 423,316 381,551 278,192 254,316 230,012 229,375 213,169 57.79%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,759 - - - 5,412 - - -
Div Payout % 3.77% - - - 9.43% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 423,316 381,551 278,192 254,316 230,012 229,375 213,169 57.79%
NOSH 287,970 284,740 278,192 270,549 270,603 202,987 203,018 26.16%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.52% 23.66% 17.74% 24.60% 10.61% 9.74% 9.74% -
ROE 36.13% 29.00% 19.31% 12.79% 24.95% 16.80% 10.70% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 229.96 172.07 110.90 49.69 201.05 195.32 118.63 55.27%
EPS 53.11 38.86 18.05 12.02 21.21 18.98 11.23 180.95%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.47 1.34 1.00 0.94 0.85 1.13 1.05 25.06%
Adjusted Per Share Value based on latest NOSH - 270,549
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 29.73 22.00 13.85 6.04 24.43 17.80 10.81 95.93%
EPS 6.87 4.97 2.41 1.46 2.58 1.73 1.02 255.40%
DPS 0.26 0.00 0.00 0.00 0.24 0.00 0.00 -
NAPS 0.1901 0.1713 0.1249 0.1142 0.1033 0.103 0.0957 57.82%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.40 5.10 4.14 3.20 2.76 3.38 3.24 -
P/RPS 2.35 2.96 3.73 6.44 1.37 1.73 2.73 -9.48%
P/EPS 10.17 13.12 21.44 26.62 13.01 17.81 28.85 -50.00%
EY 9.84 7.62 4.66 3.76 7.68 5.62 3.47 99.96%
DY 0.37 0.00 0.00 0.00 0.72 0.00 0.00 -
P/NAPS 3.67 3.81 4.14 3.40 3.25 2.99 3.09 12.11%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 22/08/07 30/05/07 28/02/07 28/11/06 29/08/06 -
Price 4.12 5.15 4.50 3.62 3.18 2.52 3.46 -
P/RPS 1.79 2.99 4.06 7.29 1.58 1.29 2.92 -27.77%
P/EPS 7.76 13.25 23.30 30.12 14.99 13.28 30.81 -60.01%
EY 12.89 7.55 4.29 3.32 6.67 7.53 3.25 149.93%
DY 0.49 0.00 0.00 0.00 0.63 0.00 0.00 -
P/NAPS 2.80 3.84 4.50 3.85 3.74 2.23 3.30 -10.34%

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