[PERDANA] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -12.93%
YoY- 63.17%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 220,867 172,243 147,559 137,359 59,432 39,687 69,361 21.27%
PBT 37,169 51,183 15,496 12,655 7,264 5,277 2,255 59.46%
Tax -2,526 -4,725 3,614 -3,153 -1,549 -1,561 -847 19.95%
NP 34,643 46,458 19,110 9,502 5,715 3,716 1,408 70.46%
-
NP to SH 31,034 42,291 18,869 9,325 5,715 3,716 1,408 67.36%
-
Tax Rate 6.80% 9.23% -23.32% 24.92% 21.32% 29.58% 37.56% -
Total Cost 186,224 125,785 128,449 127,857 53,717 35,971 67,953 18.27%
-
Net Worth 297,600 437,493 230,109 134,084 117,821 99,667 80,457 24.33%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 5,952 5,952 5,414 3,656 3,385 3,076 2,134 18.62%
Div Payout % 19.18% 14.07% 28.69% 39.22% 59.24% 82.78% 151.60% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 297,600 437,493 230,109 134,084 117,821 99,667 80,457 24.33%
NOSH 297,600 297,614 270,717 203,159 135,426 61,523 41,049 39.07%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 15.69% 26.97% 12.95% 6.92% 9.62% 9.36% 2.03% -
ROE 10.43% 9.67% 8.20% 6.95% 4.85% 3.73% 1.75% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 74.22 57.87 54.51 67.61 43.89 64.51 168.97 -12.80%
EPS 10.43 14.21 6.97 3.45 4.22 6.04 3.43 20.34%
DPS 2.00 2.00 2.00 1.80 2.50 5.00 5.20 -14.70%
NAPS 1.00 1.47 0.85 0.66 0.87 1.62 1.96 -10.60%
Adjusted Per Share Value based on latest NOSH - 203,159
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 9.92 7.73 6.63 6.17 2.67 1.78 3.11 21.30%
EPS 1.39 1.90 0.85 0.42 0.26 0.17 0.06 68.76%
DPS 0.27 0.27 0.24 0.16 0.15 0.14 0.10 17.98%
NAPS 0.1336 0.1964 0.1033 0.0602 0.0529 0.0448 0.0361 24.34%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.25 5.40 2.76 2.22 4.80 8.80 2.68 -
P/RPS 1.68 9.33 5.06 3.28 10.94 13.64 1.59 0.92%
P/EPS 11.99 38.00 39.60 48.37 113.74 145.70 78.13 -26.80%
EY 8.34 2.63 2.53 2.07 0.88 0.69 1.28 36.62%
DY 1.60 0.37 0.72 0.81 0.52 0.57 1.94 -3.15%
P/NAPS 1.25 3.67 3.25 3.36 5.52 5.43 1.37 -1.51%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 28/02/07 28/02/06 24/02/05 26/02/04 28/02/03 -
Price 1.35 4.12 3.18 2.81 4.76 8.80 2.11 -
P/RPS 1.82 7.12 5.83 4.16 10.85 13.64 1.25 6.45%
P/EPS 12.95 28.99 45.62 61.22 112.80 145.70 61.52 -22.85%
EY 7.72 3.45 2.19 1.63 0.89 0.69 1.63 29.55%
DY 1.48 0.49 0.63 0.64 0.53 0.57 2.46 -8.11%
P/NAPS 1.35 2.80 3.74 4.26 5.47 5.43 1.08 3.78%

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