[PERDANA] YoY 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- 37.58%
YoY- 53.79%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 172,243 147,559 137,359 59,432 39,687 69,361 33,884 31.11%
PBT 51,183 15,496 12,655 7,264 5,277 2,255 3,076 59.74%
Tax -4,725 3,614 -3,153 -1,549 -1,561 -847 -973 30.11%
NP 46,458 19,110 9,502 5,715 3,716 1,408 2,103 67.46%
-
NP to SH 42,291 18,869 9,325 5,715 3,716 1,408 1,942 67.06%
-
Tax Rate 9.23% -23.32% 24.92% 21.32% 29.58% 37.56% 31.63% -
Total Cost 125,785 128,449 127,857 53,717 35,971 67,953 31,781 25.75%
-
Net Worth 437,493 230,109 134,084 117,821 99,667 80,457 -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 5,952 5,414 3,656 3,385 3,076 2,134 2,869 12.92%
Div Payout % 14.07% 28.69% 39.22% 59.24% 82.78% 151.60% 147.77% -
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 437,493 230,109 134,084 117,821 99,667 80,457 -327,867 -
NOSH 297,614 270,717 203,159 135,426 61,523 41,049 35,871 42.25%
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 26.97% 12.95% 6.92% 9.62% 9.36% 2.03% 6.21% -
ROE 9.67% 8.20% 6.95% 4.85% 3.73% 1.75% 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 57.87 54.51 67.61 43.89 64.51 168.97 94.46 -7.83%
EPS 14.21 6.97 3.45 4.22 6.04 3.43 5.26 18.00%
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 7.73 6.63 6.17 2.67 1.78 3.11 1.52 31.11%
EPS 1.90 0.85 0.42 0.26 0.17 0.06 0.09 66.20%
DPS 0.27 0.24 0.16 0.15 0.14 0.10 0.13 12.94%
NAPS 0.1964 0.1033 0.0602 0.0529 0.0448 0.0361 -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 9.33 5.06 3.28 10.94 13.64 1.59 4.13 14.54%
P/EPS 38.00 39.60 48.37 113.74 145.70 78.13 72.04 -10.10%
EY 2.63 2.53 2.07 0.88 0.69 1.28 1.39 11.20%
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 7.12 5.83 4.16 10.85 13.64 1.25 4.19 9.23%
P/EPS 28.99 45.62 61.22 112.80 145.70 61.52 73.15 -14.28%
EY 3.45 2.19 1.63 0.89 0.69 1.63 1.37 16.63%
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