[PERDANA] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 78.86%
YoY- 448.35%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 153,681 174,083 142,515 146,196 38,916 55,614 57,793 17.68%
PBT 30,488 27,179 16,697 20,624 3,836 4,477 4,491 37.56%
Tax -3,867 -5,531 -4,763 -5,705 -1,346 -1,272 -1,214 21.27%
NP 26,621 21,648 11,934 14,919 2,490 3,205 3,277 41.73%
-
NP to SH 21,181 21,199 11,625 13,654 2,490 3,205 3,277 36.44%
-
Tax Rate 12.68% 20.35% 28.53% 27.66% 35.09% 28.41% 27.03% -
Total Cost 127,060 152,435 130,581 131,277 36,426 52,409 54,516 15.13%
-
Net Worth 470,027 285,700 213,023 106,904 125,148 94,119 71,621 36.79%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 470,027 285,700 213,023 106,904 125,148 94,119 71,621 36.79%
NOSH 297,485 285,700 202,879 135,322 64,843 61,516 40,012 39.66%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 17.32% 12.44% 8.37% 10.20% 6.40% 5.76% 5.67% -
ROE 4.51% 7.42% 5.46% 12.77% 1.99% 3.41% 4.58% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 51.66 60.93 70.25 108.04 60.02 90.41 144.44 -15.73%
EPS 7.12 7.12 5.73 10.09 3.84 5.21 8.19 -2.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.00 1.05 0.79 1.93 1.53 1.79 -2.05%
Adjusted Per Share Value based on latest NOSH - 135,322
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 6.90 7.82 6.40 6.56 1.75 2.50 2.60 17.64%
EPS 0.95 0.95 0.52 0.61 0.11 0.14 0.15 35.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2111 0.1283 0.0957 0.048 0.0562 0.0423 0.0322 36.76%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 3.86 4.14 3.24 4.08 4.94 3.78 3.56 -
P/RPS 7.47 6.79 4.61 3.78 8.23 4.18 2.46 20.31%
P/EPS 54.21 55.80 56.54 40.44 128.65 72.55 43.47 3.74%
EY 1.84 1.79 1.77 2.47 0.78 1.38 2.30 -3.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 4.14 3.09 5.16 2.56 2.47 1.99 3.45%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/08/08 22/08/07 29/08/06 29/08/05 25/08/04 28/08/03 30/08/02 -
Price 3.54 4.50 3.46 4.36 2.89 6.85 3.50 -
P/RPS 6.85 7.39 4.93 4.04 4.82 7.58 2.42 18.91%
P/EPS 49.72 60.65 60.38 43.21 75.26 131.48 42.74 2.55%
EY 2.01 1.65 1.66 2.31 1.33 0.76 2.34 -2.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 4.50 3.30 5.52 1.50 4.48 1.96 2.24%

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