[PERDANA] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.21%
YoY- 312.66%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 631,181 653,288 528,636 476,028 200,734 218,157 245,034 17.06%
PBT 109,749 158,862 70,332 62,152 15,781 13,716 19,238 33.63%
Tax -16,502 -4,298 -18,849 -17,354 -5,442 -3,982 -5,408 20.41%
NP 93,246 154,564 51,482 44,797 10,338 9,733 13,830 37.40%
-
NP to SH 75,512 147,533 51,369 42,664 10,338 9,733 13,830 32.66%
-
Tax Rate 15.04% 2.71% 26.80% 27.92% 34.48% 29.03% 28.11% -
Total Cost 537,934 498,724 477,153 431,230 190,396 208,424 231,204 15.09%
-
Net Worth 511,878 381,551 229,375 0 108,737 94,742 78,180 36.73%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 511,878 381,551 229,375 0 108,737 94,742 78,180 36.73%
NOSH 297,603 284,740 202,987 135,298 129,449 60,732 40,299 39.50%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 14.77% 23.66% 9.74% 9.41% 5.15% 4.46% 5.64% -
ROE 14.75% 38.67% 22.40% 0.00% 9.51% 10.27% 17.69% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 212.09 229.43 260.43 351.84 155.07 359.21 608.04 -16.08%
EPS 25.37 51.81 25.31 21.03 7.99 16.03 34.32 -4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.34 1.13 0.00 0.84 1.56 1.94 -1.98%
Adjusted Per Share Value based on latest NOSH - 135,227
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 28.34 29.33 23.74 21.37 9.01 9.80 11.00 17.06%
EPS 3.39 6.62 2.31 1.92 0.46 0.44 0.62 32.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2298 0.1713 0.103 0.00 0.0488 0.0425 0.0351 36.73%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.84 5.10 3.38 4.38 3.88 10.30 3.20 -
P/RPS 1.34 2.22 1.30 1.24 2.50 2.87 0.53 16.70%
P/EPS 11.19 9.84 13.36 13.89 48.58 64.27 9.32 3.09%
EY 8.93 10.16 7.49 7.20 2.06 1.56 10.72 -2.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 3.81 2.99 0.00 4.62 6.60 1.65 0.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 27/11/07 28/11/06 24/11/05 30/11/04 19/11/03 28/11/02 -
Price 1.46 5.15 2.52 2.69 4.52 10.50 2.87 -
P/RPS 0.69 2.24 0.97 0.76 2.91 2.92 0.47 6.60%
P/EPS 5.75 9.94 9.96 8.53 56.59 65.52 8.36 -6.04%
EY 17.38 10.06 10.04 11.72 1.77 1.53 11.96 6.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 3.84 2.23 0.00 5.38 6.73 1.48 -8.82%

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