[PERDANA] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 35.29%
YoY- 46.85%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 174,083 134,436 147,559 155,645 142,515 98,317 137,359 17.16%
PBT 27,179 24,769 15,496 21,557 16,697 14,495 12,655 66.69%
Tax -5,531 8,306 3,614 -6,395 -4,763 -2,979 -3,153 45.60%
NP 21,648 33,075 19,110 15,162 11,934 11,516 9,502 73.40%
-
NP to SH 21,199 32,520 18,869 15,728 11,625 11,174 9,325 73.15%
-
Tax Rate 20.35% -33.53% -23.32% 29.67% 28.53% 20.55% 24.92% -
Total Cost 152,435 101,361 128,449 140,483 130,581 86,801 127,857 12.47%
-
Net Worth 285,700 254,316 230,109 229,324 213,023 0 134,084 65.81%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 5,414 - - - 3,656 -
Div Payout % - - 28.69% - - - 39.22% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 285,700 254,316 230,109 229,324 213,023 0 134,084 65.81%
NOSH 285,700 270,549 270,717 202,941 202,879 202,794 203,159 25.59%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 12.44% 24.60% 12.95% 9.74% 8.37% 11.71% 6.92% -
ROE 7.42% 12.79% 8.20% 6.86% 5.46% 0.00% 6.95% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 60.93 49.69 54.51 76.69 70.25 48.48 67.61 -6.71%
EPS 7.12 12.02 6.97 7.75 5.73 4.13 3.45 62.31%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.80 -
NAPS 1.00 0.94 0.85 1.13 1.05 0.00 0.66 32.01%
Adjusted Per Share Value based on latest NOSH - 202,941
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.82 6.04 6.63 6.99 6.40 4.41 6.17 17.16%
EPS 0.95 1.46 0.85 0.71 0.52 0.50 0.42 72.57%
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.16 -
NAPS 0.1283 0.1142 0.1033 0.103 0.0957 0.00 0.0602 65.83%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.14 3.20 2.76 3.38 3.24 2.90 2.22 -
P/RPS 6.79 6.44 5.06 4.41 4.61 5.98 3.28 62.64%
P/EPS 55.80 26.62 39.60 43.61 56.54 52.63 48.37 10.02%
EY 1.79 3.76 2.53 2.29 1.77 1.90 2.07 -9.25%
DY 0.00 0.00 0.72 0.00 0.00 0.00 0.81 -
P/NAPS 4.14 3.40 3.25 2.99 3.09 0.00 3.36 14.97%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 30/05/07 28/02/07 28/11/06 29/08/06 30/05/06 28/02/06 -
Price 4.50 3.62 3.18 2.52 3.46 3.22 2.81 -
P/RPS 7.39 7.29 5.83 3.29 4.93 6.64 4.16 46.83%
P/EPS 60.65 30.12 45.62 32.52 60.38 58.44 61.22 -0.62%
EY 1.65 3.32 2.19 3.08 1.66 1.71 1.63 0.81%
DY 0.00 0.00 0.63 0.00 0.00 0.00 0.64 -
P/NAPS 4.50 3.85 3.74 2.23 3.30 0.00 4.26 3.73%

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