[PERDANA] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -89.92%
YoY- -47.17%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 31/03/02 CAGR
Revenue 134,436 98,317 69,760 39,812 62,797 0 55,561 19.31%
PBT 24,769 14,495 10,122 1,674 2,947 -8,178 3,373 48.96%
Tax 8,306 -2,979 -2,488 -564 -846 0 -993 -
NP 33,075 11,516 7,634 1,110 2,101 -8,178 2,380 69.22%
-
NP to SH 32,520 11,174 7,634 1,110 2,101 -8,178 2,380 68.65%
-
Tax Rate -33.53% 20.55% 24.58% 33.69% 28.71% - 29.44% -
Total Cost 101,361 86,801 62,126 38,702 60,696 8,178 53,181 13.76%
-
Net Worth 254,316 0 116,404 100,516 89,366 -308,109 70,309 29.30%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 31/03/02 CAGR
Net Worth 254,316 0 116,404 100,516 89,366 -308,109 70,309 29.30%
NOSH 270,549 202,794 135,354 61,666 59,183 35,868 35,872 49.76%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 31/03/02 CAGR
NP Margin 24.60% 11.71% 10.94% 2.79% 3.35% 0.00% 4.28% -
ROE 12.79% 0.00% 6.56% 1.10% 2.35% 0.00% 3.39% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 31/03/02 CAGR
RPS 49.69 48.48 51.54 64.56 106.11 0.00 154.89 -20.32%
EPS 12.02 4.13 5.64 1.80 3.55 -22.80 5.95 15.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.00 0.86 1.63 1.51 -8.59 1.96 -13.66%
Adjusted Per Share Value based on latest NOSH - 61,666
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 31/03/02 CAGR
RPS 6.04 4.41 3.13 1.79 2.82 0.00 2.49 19.37%
EPS 1.46 0.50 0.34 0.05 0.09 -0.37 0.11 67.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1142 0.00 0.0523 0.0451 0.0401 -0.1383 0.0316 29.28%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/06/01 29/03/02 -
Price 3.20 2.90 4.42 5.60 2.00 3.38 4.20 -
P/RPS 6.44 5.98 8.58 8.67 1.88 0.00 2.71 18.88%
P/EPS 26.62 52.63 78.37 311.11 56.34 -14.82 63.30 -15.89%
EY 3.76 1.90 1.28 0.32 1.78 -6.75 1.58 18.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 0.00 5.14 3.44 1.32 0.00 2.14 9.69%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 31/03/02 CAGR
Date 30/05/07 30/05/06 25/05/05 21/05/04 29/05/03 03/10/01 31/05/02 -
Price 3.62 3.22 4.02 4.18 2.21 3.24 3.90 -
P/RPS 7.29 6.64 7.80 6.47 2.08 0.00 2.52 23.65%
P/EPS 30.12 58.44 71.28 232.22 62.25 -14.21 58.78 -12.51%
EY 3.32 1.71 1.40 0.43 1.61 -7.04 1.70 14.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.85 0.00 4.67 2.56 1.46 0.00 1.99 14.10%

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