[PERDANA] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 78.86%
YoY- 448.35%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 98,317 137,359 141,065 146,196 69,760 59,432 71,823 23.30%
PBT 14,495 12,655 15,868 20,624 10,122 7,264 6,326 73.89%
Tax -2,979 -3,153 -4,823 -5,705 -2,488 -1,549 -2,172 23.46%
NP 11,516 9,502 11,045 14,919 7,634 5,715 4,154 97.46%
-
NP to SH 11,174 9,325 10,710 13,654 7,634 5,715 4,154 93.53%
-
Tax Rate 20.55% 24.92% 30.39% 27.66% 24.58% 21.32% 34.33% -
Total Cost 86,801 127,857 130,020 131,277 62,126 53,717 67,669 18.07%
-
Net Worth 0 134,084 0 106,904 116,404 117,821 113,659 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 3,656 - - - 3,385 - -
Div Payout % - 39.22% - - - 59.24% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 0 134,084 0 106,904 116,404 117,821 113,659 -
NOSH 202,794 203,159 135,227 135,322 135,354 135,426 135,309 30.99%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 11.71% 6.92% 7.83% 10.20% 10.94% 9.62% 5.78% -
ROE 0.00% 6.95% 0.00% 12.77% 6.56% 4.85% 3.65% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 48.48 67.61 104.32 108.04 51.54 43.89 53.08 -5.86%
EPS 4.13 3.45 5.28 10.09 5.64 4.22 3.07 21.88%
DPS 0.00 1.80 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.00 0.66 0.00 0.79 0.86 0.87 0.84 -
Adjusted Per Share Value based on latest NOSH - 135,322
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.41 6.17 6.33 6.56 3.13 2.67 3.23 23.09%
EPS 0.50 0.42 0.48 0.61 0.34 0.26 0.19 90.72%
DPS 0.00 0.16 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.00 0.0602 0.00 0.048 0.0523 0.0529 0.051 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.90 2.22 4.38 4.08 4.42 4.80 3.88 -
P/RPS 5.98 3.28 4.20 3.78 8.58 10.94 7.31 -12.54%
P/EPS 52.63 48.37 55.30 40.44 78.37 113.74 126.38 -44.26%
EY 1.90 2.07 1.81 2.47 1.28 0.88 0.79 79.60%
DY 0.00 0.81 0.00 0.00 0.00 0.52 0.00 -
P/NAPS 0.00 3.36 0.00 5.16 5.14 5.52 4.62 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 24/11/05 29/08/05 25/05/05 24/02/05 30/11/04 -
Price 3.22 2.81 2.69 4.36 4.02 4.76 4.52 -
P/RPS 6.64 4.16 2.58 4.04 7.80 10.85 8.52 -15.32%
P/EPS 58.44 61.22 33.96 43.21 71.28 112.80 147.23 -46.02%
EY 1.71 1.63 2.94 2.31 1.40 0.89 0.68 85.02%
DY 0.00 0.64 0.00 0.00 0.00 0.53 0.00 -
P/NAPS 0.00 4.26 0.00 5.52 4.67 5.47 5.38 -

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