[PERDANA] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 2.02%
YoY- 7.1%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 659,056 604,608 617,038 481,664 431,912 157,456 236,822 18.58%
PBT 93,870 106,750 103,896 62,384 61,492 11,020 14,848 35.94%
Tax -13,710 -13,788 5,550 -15,484 -16,386 -3,820 -4,236 21.60%
NP 80,160 92,962 109,446 46,900 45,106 7,200 10,612 40.03%
-
NP to SH 68,410 74,516 107,438 45,598 42,576 7,200 10,612 36.38%
-
Tax Rate 14.61% 12.92% -5.34% 24.82% 26.65% 34.66% 28.53% -
Total Cost 578,896 511,646 507,592 434,764 386,806 150,256 226,210 16.93%
-
Net Worth 583,479 470,188 278,192 213,169 106,913 63,000 92,356 35.92%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 583,479 470,188 278,192 213,169 106,913 63,000 92,356 35.92%
NOSH 297,693 297,587 278,192 203,018 135,333 63,000 60,364 30.43%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 12.16% 15.38% 17.74% 9.74% 10.44% 4.57% 4.48% -
ROE 11.72% 15.85% 38.62% 21.39% 39.82% 11.43% 11.49% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 221.39 203.17 221.80 237.25 319.15 249.93 392.32 -9.08%
EPS 22.98 25.04 36.10 22.46 31.46 5.70 17.58 4.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.58 1.00 1.05 0.79 1.00 1.53 4.21%
Adjusted Per Share Value based on latest NOSH - 202,879
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 29.59 27.15 27.71 21.63 19.39 7.07 10.63 18.58%
EPS 3.07 3.35 4.82 2.05 1.91 0.32 0.48 36.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.262 0.2111 0.1249 0.0957 0.048 0.0283 0.0415 35.91%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.66 3.86 4.14 3.24 4.08 4.94 3.78 -
P/RPS 1.20 1.90 1.87 1.37 1.28 1.98 0.96 3.78%
P/EPS 11.58 15.42 10.72 14.43 12.97 43.23 21.50 -9.79%
EY 8.64 6.49 9.33 6.93 7.71 2.31 4.65 10.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 2.44 4.14 3.09 5.16 4.94 2.47 -9.45%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 22/08/08 22/08/07 29/08/06 29/08/05 25/08/04 28/08/03 -
Price 2.49 3.54 4.50 3.46 4.36 2.89 6.85 -
P/RPS 1.12 1.74 2.03 1.46 1.37 1.16 1.75 -7.16%
P/EPS 10.84 14.14 11.65 15.41 13.86 25.29 38.96 -19.18%
EY 9.23 7.07 8.58 6.49 7.22 3.95 2.57 23.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 2.24 4.50 3.30 5.52 2.89 4.48 -18.93%

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