[PERDANA] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 73.7%
YoY- 22.27%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 662,209 544,036 494,380 209,983 203,305 253,137 174,467 24.88%
PBT 170,330 68,245 59,269 19,100 15,564 16,684 16,059 48.20%
Tax -7,949 -10,524 -16,929 -5,631 -4,548 -4,903 -4,557 9.71%
NP 162,381 57,721 42,340 13,469 11,016 11,781 11,502 55.43%
-
NP to SH 152,941 57,395 41,323 13,469 11,016 11,781 11,341 54.25%
-
Tax Rate 4.67% 15.42% 28.56% 29.48% 29.22% 29.39% 28.38% -
Total Cost 499,828 486,315 452,040 196,514 192,289 241,356 162,965 20.52%
-
Net Worth 423,316 230,012 133,954 113,877 98,705 79,322 -327,867 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 5,759 5,412 3,653 3,272 3,046 2,104 2,869 12.30%
Div Payout % 3.77% 9.43% 8.84% 24.30% 27.65% 17.86% 25.30% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 423,316 230,012 133,954 113,877 98,705 79,322 -327,867 -
NOSH 287,970 270,603 202,961 130,894 60,929 40,470 35,871 41.48%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 24.52% 10.61% 8.56% 6.41% 5.42% 4.65% 6.59% -
ROE 36.13% 24.95% 30.85% 11.83% 11.16% 14.85% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 229.96 201.05 243.58 160.42 333.67 625.48 486.36 -11.73%
EPS 53.11 21.21 15.27 10.29 18.08 29.11 28.76 10.75%
DPS 2.00 2.00 1.80 2.50 5.00 5.20 8.00 -20.62%
NAPS 1.47 0.85 0.66 0.87 1.62 1.96 -9.14 -
Adjusted Per Share Value based on latest NOSH - 135,426
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 29.73 24.43 22.20 9.43 9.13 11.37 7.83 24.89%
EPS 6.87 2.58 1.86 0.60 0.49 0.53 0.51 54.22%
DPS 0.26 0.24 0.16 0.15 0.14 0.09 0.13 12.24%
NAPS 0.1901 0.1033 0.0601 0.0511 0.0443 0.0356 -0.1472 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 5.40 2.76 2.22 4.80 8.80 2.68 3.90 -
P/RPS 2.35 1.37 0.91 2.99 2.64 0.43 0.80 19.66%
P/EPS 10.17 13.01 10.90 46.65 48.67 9.21 12.34 -3.17%
EY 9.84 7.68 9.17 2.14 2.05 10.86 8.11 3.27%
DY 0.37 0.72 0.81 0.52 0.57 1.94 2.05 -24.81%
P/NAPS 3.67 3.25 3.36 5.52 5.43 1.37 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 28/02/06 24/02/05 26/02/04 28/02/03 28/02/02 -
Price 4.12 3.18 2.81 4.76 8.80 2.11 3.96 -
P/RPS 1.79 1.58 1.15 2.97 2.64 0.34 0.81 14.12%
P/EPS 7.76 14.99 13.80 46.26 48.67 7.25 12.53 -7.67%
EY 12.89 6.67 7.25 2.16 2.05 13.80 7.98 8.31%
DY 0.49 0.63 0.64 0.53 0.57 2.46 2.02 -21.01%
P/NAPS 2.80 3.74 4.26 5.47 5.43 1.08 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