[PERDANA] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 178.86%
YoY- 491.33%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 302,304 308,519 240,832 215,956 78,728 118,411 113,354 17.74%
PBT 53,375 51,948 31,192 30,746 5,510 7,424 7,864 37.55%
Tax -6,894 2,775 -7,742 -8,193 -1,910 -2,118 -2,207 20.88%
NP 46,481 54,723 23,450 22,553 3,600 5,306 5,657 42.00%
-
NP to SH 37,258 53,719 22,799 21,288 3,600 5,306 5,657 36.87%
-
Tax Rate 12.92% -5.34% 24.82% 26.65% 34.66% 28.53% 28.06% -
Total Cost 255,823 253,796 217,382 193,403 75,128 113,105 107,697 15.49%
-
Net Worth 470,188 278,192 213,169 106,913 63,000 92,356 71,612 36.80%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 470,188 278,192 213,169 106,913 63,000 92,356 71,612 36.80%
NOSH 297,587 278,192 203,018 135,333 63,000 60,364 40,007 39.67%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 15.38% 17.74% 9.74% 10.44% 4.57% 4.48% 4.99% -
ROE 7.92% 19.31% 10.70% 19.91% 5.71% 5.75% 7.90% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 101.58 110.90 118.63 159.57 124.97 196.16 283.33 -15.70%
EPS 12.52 18.05 11.23 15.73 2.85 8.79 14.14 -2.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.00 1.05 0.79 1.00 1.53 1.79 -2.05%
Adjusted Per Share Value based on latest NOSH - 135,322
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 13.57 13.85 10.81 9.70 3.54 5.32 5.09 17.73%
EPS 1.67 2.41 1.02 0.96 0.16 0.24 0.25 37.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2111 0.1249 0.0957 0.048 0.0283 0.0415 0.0322 36.76%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 3.86 4.14 3.24 4.08 4.94 3.78 3.56 -
P/RPS 3.80 3.73 2.73 2.56 3.95 1.93 1.26 20.17%
P/EPS 30.83 21.44 28.85 25.94 86.45 43.00 25.18 3.42%
EY 3.24 4.66 3.47 3.86 1.16 2.33 3.97 -3.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 4.14 3.09 5.16 4.94 2.47 1.99 3.45%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/08/08 22/08/07 29/08/06 29/08/05 25/08/04 28/08/03 30/08/02 -
Price 3.54 4.50 3.46 4.36 2.89 6.85 3.50 -
P/RPS 3.48 4.06 2.92 2.73 2.31 3.49 1.24 18.74%
P/EPS 28.27 23.30 30.81 27.72 50.58 77.93 24.75 2.23%
EY 3.54 4.29 3.25 3.61 1.98 1.28 4.04 -2.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 4.50 3.30 5.52 2.89 4.48 1.96 2.24%

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