[PERDANA] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 9.57%
YoY- 206.8%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 533,836 519,256 522,937 494,380 416,453 347,211 239,931 70.34%
PBT 65,404 59,715 63,642 59,269 53,878 44,336 27,548 77.87%
Tax -17,290 -15,718 -16,660 -16,169 -14,565 -11,914 -7,555 73.57%
NP 48,114 43,997 46,982 43,100 39,313 32,422 19,993 79.48%
-
NP to SH 47,852 42,834 44,863 41,323 37,713 31,157 19,993 78.83%
-
Tax Rate 26.44% 26.32% 26.18% 27.28% 27.03% 26.87% 27.42% -
Total Cost 485,722 475,259 475,955 451,280 377,140 314,789 219,938 69.50%
-
Net Worth 202,941 202,879 0 134,084 0 106,904 116,404 44.80%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,656 3,656 3,656 3,656 2,261 2,261 3,385 5.26%
Div Payout % 7.64% 8.54% 8.15% 8.85% 6.00% 7.26% 16.93% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 202,941 202,879 0 134,084 0 106,904 116,404 44.80%
NOSH 202,941 202,879 202,794 203,159 135,227 135,322 135,354 30.96%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.01% 8.47% 8.98% 8.72% 9.44% 9.34% 8.33% -
ROE 23.58% 21.11% 0.00% 30.82% 0.00% 29.14% 17.18% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 263.05 255.94 257.86 243.35 307.97 256.58 177.26 30.07%
EPS 23.58 21.11 22.12 20.34 27.89 23.02 14.77 36.55%
DPS 1.80 1.80 1.80 1.80 1.67 1.67 2.50 -19.65%
NAPS 1.00 1.00 0.00 0.66 0.00 0.79 0.86 10.56%
Adjusted Per Share Value based on latest NOSH - 203,159
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.97 23.32 23.48 22.20 18.70 15.59 10.77 70.38%
EPS 2.15 1.92 2.01 1.86 1.69 1.40 0.90 78.60%
DPS 0.16 0.16 0.16 0.16 0.10 0.10 0.15 4.39%
NAPS 0.0911 0.0911 0.00 0.0602 0.00 0.048 0.0523 44.72%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.38 3.24 2.90 2.22 4.38 4.08 4.42 -
P/RPS 1.28 1.27 1.12 0.91 1.42 1.59 2.49 -35.80%
P/EPS 14.33 15.35 13.11 10.91 15.71 17.72 29.92 -38.75%
EY 6.98 6.52 7.63 9.16 6.37 5.64 3.34 63.38%
DY 0.53 0.56 0.62 0.81 0.38 0.41 0.57 -4.73%
P/NAPS 3.38 3.24 0.00 3.36 0.00 5.16 5.14 -24.36%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 30/05/06 28/02/06 24/11/05 29/08/05 25/05/05 -
Price 2.52 3.46 3.22 2.81 2.69 4.36 4.02 -
P/RPS 0.96 1.35 1.25 1.15 0.87 1.70 2.27 -43.62%
P/EPS 10.69 16.39 14.56 13.81 9.65 18.94 27.22 -46.34%
EY 9.36 6.10 6.87 7.24 10.37 5.28 3.67 86.56%
DY 0.71 0.52 0.56 0.64 0.62 0.38 0.62 9.44%
P/NAPS 2.52 3.46 0.00 4.26 0.00 5.52 4.67 -33.69%

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