[PERDANA] YoY Cumulative 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- 115.39%
YoY- 6.22%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 489,966 396,477 357,021 150,551 163,618 183,776 140,583 23.12%
PBT 119,147 52,749 46,614 11,836 10,287 14,429 12,983 44.66%
Tax -3,224 -14,137 -13,016 -4,082 -2,987 -4,056 -3,584 -1.74%
NP 115,923 38,612 33,598 7,754 7,300 10,373 9,399 51.97%
-
NP to SH 110,650 38,527 31,998 7,754 7,300 10,373 9,399 50.79%
-
Tax Rate 2.71% 26.80% 27.92% 34.49% 29.04% 28.11% 27.61% -
Total Cost 374,043 357,865 323,423 142,797 156,318 173,403 131,184 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 29.00% 16.80% 0.00% 7.13% 7.71% 13.27% 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 172.07 195.32 263.88 116.30 269.41 456.03 391.91 -12.81%
EPS 38.86 18.98 15.77 5.99 12.02 25.74 23.50 8.73%
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 22.00 17.80 16.03 6.76 7.35 8.25 6.31 23.12%
EPS 4.97 1.73 1.44 0.35 0.33 0.47 0.42 50.92%
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 2.96 1.73 1.66 3.34 3.82 0.70 0.82 23.84%
P/EPS 13.12 17.81 18.52 64.77 85.69 12.43 12.29 1.09%
EY 7.62 5.62 5.40 1.54 1.17 8.04 8.14 -1.09%
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 2.99 1.29 1.02 3.89 3.90 0.63 0.90 22.14%
P/EPS 13.25 13.28 11.37 75.46 87.35 11.15 13.43 -0.22%
EY 7.55 7.53 8.79 1.33 1.14 8.97 7.44 0.24%
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