[PERDANA] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 66.83%
YoY- 108.32%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 146,196 69,760 59,432 71,823 38,916 39,812 39,687 138.70%
PBT 20,624 10,122 7,264 6,326 3,836 1,674 5,277 148.32%
Tax -5,705 -2,488 -1,549 -2,172 -1,346 -564 -1,561 137.45%
NP 14,919 7,634 5,715 4,154 2,490 1,110 3,716 152.81%
-
NP to SH 13,654 7,634 5,715 4,154 2,490 1,110 3,716 138.30%
-
Tax Rate 27.66% 24.58% 21.32% 34.33% 35.09% 33.69% 29.58% -
Total Cost 131,277 62,126 53,717 67,669 36,426 38,702 35,971 137.22%
-
Net Worth 106,904 116,404 117,821 113,659 125,148 100,516 99,667 4.78%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 3,385 - - - 3,076 -
Div Payout % - - 59.24% - - - 82.78% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 106,904 116,404 117,821 113,659 125,148 100,516 99,667 4.78%
NOSH 135,322 135,354 135,426 135,309 64,843 61,666 61,523 69.21%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.20% 10.94% 9.62% 5.78% 6.40% 2.79% 9.36% -
ROE 12.77% 6.56% 4.85% 3.65% 1.99% 1.10% 3.73% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 108.04 51.54 43.89 53.08 60.02 64.56 64.51 41.07%
EPS 10.09 5.64 4.22 3.07 3.84 1.80 6.04 40.83%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 5.00 -
NAPS 0.79 0.86 0.87 0.84 1.93 1.63 1.62 -38.07%
Adjusted Per Share Value based on latest NOSH - 135,309
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.56 3.13 2.67 3.23 1.75 1.79 1.78 138.78%
EPS 0.61 0.34 0.26 0.19 0.11 0.05 0.17 134.56%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.14 -
NAPS 0.048 0.0523 0.0529 0.051 0.0562 0.0451 0.0448 4.71%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 4.08 4.42 4.80 3.88 4.94 5.60 8.80 -
P/RPS 3.78 8.58 10.94 7.31 8.23 8.67 13.64 -57.52%
P/EPS 40.44 78.37 113.74 126.38 128.65 311.11 145.70 -57.48%
EY 2.47 1.28 0.88 0.79 0.78 0.32 0.69 134.19%
DY 0.00 0.00 0.52 0.00 0.00 0.00 0.57 -
P/NAPS 5.16 5.14 5.52 4.62 2.56 3.44 5.43 -3.34%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 25/05/05 24/02/05 30/11/04 25/08/04 21/05/04 26/02/04 -
Price 4.36 4.02 4.76 4.52 2.89 4.18 8.80 -
P/RPS 4.04 7.80 10.85 8.52 4.82 6.47 13.64 -55.59%
P/EPS 43.21 71.28 112.80 147.23 75.26 232.22 145.70 -55.56%
EY 2.31 1.40 0.89 0.68 1.33 0.43 0.69 123.95%
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.57 -
P/NAPS 5.52 4.67 5.47 5.38 1.50 2.56 5.43 1.10%

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