[PERDANA] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 19.83%
YoY- 46.37%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 147,559 155,645 142,515 98,317 137,359 141,065 146,196 0.61%
PBT 15,496 21,557 16,697 14,495 12,655 15,868 20,624 -17.30%
Tax 3,614 -6,395 -4,763 -2,979 -3,153 -4,823 -5,705 -
NP 19,110 15,162 11,934 11,516 9,502 11,045 14,919 17.89%
-
NP to SH 18,869 15,728 11,625 11,174 9,325 10,710 13,654 23.99%
-
Tax Rate -23.32% 29.67% 28.53% 20.55% 24.92% 30.39% 27.66% -
Total Cost 128,449 140,483 130,581 86,801 127,857 130,020 131,277 -1.43%
-
Net Worth 230,109 229,324 213,023 0 134,084 0 106,904 66.47%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 5,414 - - - 3,656 - - -
Div Payout % 28.69% - - - 39.22% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 230,109 229,324 213,023 0 134,084 0 106,904 66.47%
NOSH 270,717 202,941 202,879 202,794 203,159 135,227 135,322 58.56%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.95% 9.74% 8.37% 11.71% 6.92% 7.83% 10.20% -
ROE 8.20% 6.86% 5.46% 0.00% 6.95% 0.00% 12.77% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 54.51 76.69 70.25 48.48 67.61 104.32 108.04 -36.54%
EPS 6.97 7.75 5.73 4.13 3.45 5.28 10.09 -21.80%
DPS 2.00 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 0.85 1.13 1.05 0.00 0.66 0.00 0.79 4.98%
Adjusted Per Share Value based on latest NOSH - 202,794
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.63 6.99 6.40 4.41 6.17 6.33 6.56 0.70%
EPS 0.85 0.71 0.52 0.50 0.42 0.48 0.61 24.68%
DPS 0.24 0.00 0.00 0.00 0.16 0.00 0.00 -
NAPS 0.1033 0.103 0.0957 0.00 0.0602 0.00 0.048 66.45%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.76 3.38 3.24 2.90 2.22 4.38 4.08 -
P/RPS 5.06 4.41 4.61 5.98 3.28 4.20 3.78 21.39%
P/EPS 39.60 43.61 56.54 52.63 48.37 55.30 40.44 -1.38%
EY 2.53 2.29 1.77 1.90 2.07 1.81 2.47 1.60%
DY 0.72 0.00 0.00 0.00 0.81 0.00 0.00 -
P/NAPS 3.25 2.99 3.09 0.00 3.36 0.00 5.16 -26.46%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 29/08/06 30/05/06 28/02/06 24/11/05 29/08/05 -
Price 3.18 2.52 3.46 3.22 2.81 2.69 4.36 -
P/RPS 5.83 3.29 4.93 6.64 4.16 2.58 4.04 27.61%
P/EPS 45.62 32.52 60.38 58.44 61.22 33.96 43.21 3.67%
EY 2.19 3.08 1.66 1.71 1.63 2.94 2.31 -3.48%
DY 0.63 0.00 0.00 0.00 0.64 0.00 0.00 -
P/NAPS 3.74 2.23 3.30 0.00 4.26 0.00 5.52 -22.80%

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