[PERDANA] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 43.59%
YoY- 6.22%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 653,288 528,636 476,028 200,734 218,157 245,034 187,444 23.12%
PBT 158,862 70,332 62,152 15,781 13,716 19,238 17,310 44.67%
Tax -4,298 -18,849 -17,354 -5,442 -3,982 -5,408 -4,778 -1.74%
NP 154,564 51,482 44,797 10,338 9,733 13,830 12,532 51.97%
-
NP to SH 147,533 51,369 42,664 10,338 9,733 13,830 12,532 50.79%
-
Tax Rate 2.71% 26.80% 27.92% 34.48% 29.03% 28.11% 27.60% -
Total Cost 498,724 477,153 431,230 190,396 208,424 231,204 174,912 19.07%
-
Net Worth 381,551 229,375 0 108,737 94,742 78,180 -316,746 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 381,551 229,375 0 108,737 94,742 78,180 -316,746 -
NOSH 284,740 202,987 135,298 129,449 60,732 40,299 35,871 41.21%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 23.66% 9.74% 9.41% 5.15% 4.46% 5.64% 6.69% -
ROE 38.67% 22.40% 0.00% 9.51% 10.27% 17.69% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 229.43 260.43 351.84 155.07 359.21 608.04 522.54 -12.81%
EPS 51.81 25.31 21.03 7.99 16.03 34.32 31.33 8.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.13 0.00 0.84 1.56 1.94 -8.83 -
Adjusted Per Share Value based on latest NOSH - 135,309
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 29.33 23.74 21.37 9.01 9.80 11.00 8.42 23.10%
EPS 6.62 2.31 1.92 0.46 0.44 0.62 0.56 50.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1713 0.103 0.00 0.0488 0.0425 0.0351 -0.1422 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 5.10 3.38 4.38 3.88 10.30 3.20 3.22 -
P/RPS 2.22 1.30 1.24 2.50 2.87 0.53 0.62 23.67%
P/EPS 9.84 13.36 13.89 48.58 64.27 9.32 9.22 1.09%
EY 10.16 7.49 7.20 2.06 1.56 10.72 10.85 -1.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.81 2.99 0.00 4.62 6.60 1.65 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 28/11/06 24/11/05 30/11/04 19/11/03 28/11/02 30/11/01 -
Price 5.15 2.52 2.69 4.52 10.50 2.87 3.52 -
P/RPS 2.24 0.97 0.76 2.91 2.92 0.47 0.67 22.27%
P/EPS 9.94 9.96 8.53 56.59 65.52 8.36 10.08 -0.23%
EY 10.06 10.04 11.72 1.77 1.53 11.96 9.92 0.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 2.23 0.00 5.38 6.73 1.48 0.00 -

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