[PERDANA] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 37.58%
YoY- -29.62%
Quarter Report
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
Revenue 396,477 357,021 150,551 163,618 183,776 140,583 0 -
PBT 52,749 46,614 11,836 10,287 14,429 12,983 -24,146 -
Tax -14,137 -13,016 -4,082 -2,987 -4,056 -3,584 24,146 -
NP 38,612 33,598 7,754 7,300 10,373 9,399 0 -
-
NP to SH 38,527 31,998 7,754 7,300 10,373 9,399 -24,146 -
-
Tax Rate 26.80% 27.92% 34.49% 29.04% 28.11% 27.61% - -
Total Cost 357,865 323,423 142,797 156,318 173,403 131,184 0 -
-
Net Worth 229,375 0 108,737 94,742 78,180 -316,746 -2,920 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
Net Worth 229,375 0 108,737 94,742 78,180 -316,746 -2,920 -
NOSH 202,987 135,298 129,449 60,732 40,299 35,871 35,872 35.17%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
NP Margin 9.74% 9.41% 5.15% 4.46% 5.64% 6.69% 0.00% -
ROE 16.80% 0.00% 7.13% 7.71% 13.27% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
RPS 195.32 263.88 116.30 269.41 456.03 391.91 0.00 -
EPS 18.98 15.77 5.99 12.02 25.74 23.50 -67.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.00 0.84 1.56 1.94 -8.83 -0.0814 -
Adjusted Per Share Value based on latest NOSH - 61,543
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
RPS 17.80 16.03 6.76 7.35 8.25 6.31 0.00 -
EPS 1.73 1.44 0.35 0.33 0.47 0.42 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.00 0.0488 0.0425 0.0351 -0.1422 -0.0013 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 26/12/00 -
Price 3.38 4.38 3.88 10.30 3.20 3.22 3.52 -
P/RPS 1.73 1.66 3.34 3.82 0.70 0.82 0.00 -
P/EPS 17.81 18.52 64.77 85.69 12.43 12.29 -5.23 -
EY 5.62 5.40 1.54 1.17 8.04 8.14 -19.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 0.00 4.62 6.60 1.65 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
Date 28/11/06 24/11/05 30/11/04 19/11/03 28/11/02 30/11/01 27/02/01 -
Price 2.52 2.69 4.52 10.50 2.87 3.52 3.40 -
P/RPS 1.29 1.02 3.89 3.90 0.63 0.90 0.00 -
P/EPS 13.28 11.37 75.46 87.35 11.15 13.43 -5.05 -
EY 7.53 8.79 1.33 1.14 8.97 7.44 -19.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 0.00 5.38 6.73 1.48 0.00 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