[PERDANA] YoY Cumulative 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- 50.31%
YoY- 312.66%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 473,386 489,966 396,477 357,021 150,551 163,618 183,776 17.06%
PBT 82,312 119,147 52,749 46,614 11,836 10,287 14,429 33.63%
Tax -12,377 -3,224 -14,137 -13,016 -4,082 -2,987 -4,056 20.41%
NP 69,935 115,923 38,612 33,598 7,754 7,300 10,373 37.40%
-
NP to SH 56,634 110,650 38,527 31,998 7,754 7,300 10,373 32.66%
-
Tax Rate 15.04% 2.71% 26.80% 27.92% 34.49% 29.04% 28.11% -
Total Cost 403,451 374,043 357,865 323,423 142,797 156,318 173,403 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 11.06% 29.00% 16.80% 0.00% 7.13% 7.71% 13.27% -
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 159.07 172.07 195.32 263.88 116.30 269.41 456.03 -16.08%
EPS 19.03 38.86 18.98 15.77 5.99 12.02 25.74 -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 21.26 22.00 17.80 16.03 6.76 7.35 8.25 17.07%
EPS 2.54 4.97 1.73 1.44 0.35 0.33 0.47 32.43%
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 1.79 2.96 1.73 1.66 3.34 3.82 0.70 16.92%
P/EPS 14.92 13.12 17.81 18.52 64.77 85.69 12.43 3.08%
EY 6.70 7.62 5.62 5.40 1.54 1.17 8.04 -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 0.92 2.99 1.29 1.02 3.89 3.90 0.63 6.50%
P/EPS 7.67 13.25 13.28 11.37 75.46 87.35 11.15 -6.03%
EY 13.03 7.55 7.53 8.79 1.33 1.14 8.97 6.41%
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