[PERDANA] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 68.99%
YoY- 20.4%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 486,265 473,386 489,966 396,477 357,021 150,551 163,618 19.88%
PBT 44,048 82,312 119,147 52,749 46,614 11,836 10,287 27.40%
Tax -12,048 -12,377 -3,224 -14,137 -13,016 -4,082 -2,987 26.14%
NP 32,000 69,935 115,923 38,612 33,598 7,754 7,300 27.90%
-
NP to SH 25,267 56,634 110,650 38,527 31,998 7,754 7,300 22.96%
-
Tax Rate 27.35% 15.04% 2.71% 26.80% 27.92% 34.49% 29.04% -
Total Cost 454,265 403,451 374,043 357,865 323,423 142,797 156,318 19.43%
-
Net Worth 568,433 511,878 381,551 229,375 0 108,737 94,742 34.76%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 568,433 511,878 381,551 229,375 0 108,737 94,742 34.76%
NOSH 297,608 297,603 284,740 202,987 135,298 129,449 60,732 30.29%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.58% 14.77% 23.66% 9.74% 9.41% 5.15% 4.46% -
ROE 4.45% 11.06% 29.00% 16.80% 0.00% 7.13% 7.71% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 163.39 159.07 172.07 195.32 263.88 116.30 269.41 -7.99%
EPS 8.49 19.03 38.86 18.98 15.77 5.99 12.02 -5.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.72 1.34 1.13 0.00 0.84 1.56 3.42%
Adjusted Per Share Value based on latest NOSH - 202,941
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 21.83 21.26 22.00 17.80 16.03 6.76 7.35 19.87%
EPS 1.13 2.54 4.97 1.73 1.44 0.35 0.33 22.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2552 0.2298 0.1713 0.103 0.00 0.0488 0.0425 34.78%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.53 2.84 5.10 3.38 4.38 3.88 10.30 -
P/RPS 1.55 1.79 2.96 1.73 1.66 3.34 3.82 -13.94%
P/EPS 29.80 14.92 13.12 17.81 18.52 64.77 85.69 -16.12%
EY 3.36 6.70 7.62 5.62 5.40 1.54 1.17 19.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.65 3.81 2.99 0.00 4.62 6.60 -23.50%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 16/11/09 27/11/08 27/11/07 28/11/06 24/11/05 30/11/04 19/11/03 -
Price 1.99 1.46 5.15 2.52 2.69 4.52 10.50 -
P/RPS 1.22 0.92 2.99 1.29 1.02 3.89 3.90 -17.59%
P/EPS 23.44 7.67 13.25 13.28 11.37 75.46 87.35 -19.67%
EY 4.27 13.03 7.55 7.53 8.79 1.33 1.14 24.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.85 3.84 2.23 0.00 5.38 6.73 -26.72%

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