[PERDANA] QoQ 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- -70.13%
YoY- -47.17%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 59,432 71,823 38,916 39,812 39,687 45,207 55,614 4.50%
PBT 7,264 6,326 3,836 1,674 5,277 2,863 4,477 37.87%
Tax -1,549 -2,172 -1,346 -564 -1,561 -869 -1,272 13.96%
NP 5,715 4,154 2,490 1,110 3,716 1,994 3,205 46.79%
-
NP to SH 5,715 4,154 2,490 1,110 3,716 1,994 3,205 46.79%
-
Tax Rate 21.32% 34.33% 35.09% 33.69% 29.58% 30.35% 28.41% -
Total Cost 53,717 67,669 36,426 38,702 35,971 43,213 52,409 1.64%
-
Net Worth 117,821 113,659 125,148 100,516 99,667 96,007 94,119 16.07%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,385 - - - 3,076 - - -
Div Payout % 59.24% - - - 82.78% - - -
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 117,821 113,659 125,148 100,516 99,667 96,007 94,119 16.07%
NOSH 135,426 135,309 64,843 61,666 61,523 61,543 61,516 68.82%
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 9.62% 5.78% 6.40% 2.79% 9.36% 4.41% 5.76% -
ROE 4.85% 3.65% 1.99% 1.10% 3.73% 2.08% 3.41% -
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 43.89 53.08 60.02 64.56 64.51 73.46 90.41 -38.09%
EPS 4.22 3.07 3.84 1.80 6.04 3.24 5.21 -13.05%
DPS 2.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.87 0.84 1.93 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 2.67 3.23 1.75 1.79 1.78 2.03 2.50 4.46%
EPS 0.26 0.19 0.11 0.05 0.17 0.09 0.14 50.80%
DPS 0.15 0.00 0.00 0.00 0.14 0.00 0.00 -
NAPS 0.0529 0.051 0.0562 0.0451 0.0448 0.0431 0.0423 15.99%
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 10.94 7.31 8.23 8.67 13.64 14.02 4.18 89.36%
P/EPS 113.74 126.38 128.65 311.11 145.70 317.90 72.55 34.76%
EY 0.88 0.79 0.78 0.32 0.69 0.31 1.38 -25.81%
DY 0.52 0.00 0.00 0.00 0.57 0.00 0.00 -
P/NAPS 5.52 4.62 2.56 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 10.85 8.52 4.82 6.47 13.64 14.29 7.58 26.87%
P/EPS 112.80 147.23 75.26 232.22 145.70 324.07 131.48 -9.66%
EY 0.89 0.68 1.33 0.43 0.69 0.31 0.76 11.04%
DY 0.53 0.00 0.00 0.00 0.57 0.00 0.00 -
P/NAPS 5.47 5.38 1.50 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