[PERDANA] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 19.97%
YoY- 102.35%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 119,419 220,867 172,243 147,559 137,359 59,432 39,687 20.13%
PBT 4,653 37,169 51,183 15,496 12,655 7,264 5,277 -2.07%
Tax -303 -2,526 -4,725 3,614 -3,153 -1,549 -1,561 -23.88%
NP 4,350 34,643 46,458 19,110 9,502 5,715 3,716 2.65%
-
NP to SH 4,050 31,034 42,291 18,869 9,325 5,715 3,716 1.44%
-
Tax Rate 6.51% 6.80% 9.23% -23.32% 24.92% 21.32% 29.58% -
Total Cost 115,069 186,224 125,785 128,449 127,857 53,717 35,971 21.36%
-
Net Worth 562,830 297,600 437,493 230,109 134,084 117,821 99,667 33.41%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 5,955 5,952 5,952 5,414 3,656 3,385 3,076 11.62%
Div Payout % 147.06% 19.18% 14.07% 28.69% 39.22% 59.24% 82.78% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 562,830 297,600 437,493 230,109 134,084 117,821 99,667 33.41%
NOSH 297,794 297,600 297,614 270,717 203,159 135,426 61,523 30.02%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.64% 15.69% 26.97% 12.95% 6.92% 9.62% 9.36% -
ROE 0.72% 10.43% 9.67% 8.20% 6.95% 4.85% 3.73% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 40.10 74.22 57.87 54.51 67.61 43.89 64.51 -7.61%
EPS 1.36 10.43 14.21 6.97 3.45 4.22 6.04 -21.98%
DPS 2.00 2.00 2.00 2.00 1.80 2.50 5.00 -14.15%
NAPS 1.89 1.00 1.47 0.85 0.66 0.87 1.62 2.60%
Adjusted Per Share Value based on latest NOSH - 270,717
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 5.36 9.92 7.73 6.63 6.17 2.67 1.78 20.14%
EPS 0.18 1.39 1.90 0.85 0.42 0.26 0.17 0.95%
DPS 0.27 0.27 0.27 0.24 0.16 0.15 0.14 11.55%
NAPS 0.2527 0.1336 0.1964 0.1033 0.0602 0.0529 0.0448 33.38%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.45 1.25 5.40 2.76 2.22 4.80 8.80 -
P/RPS 3.62 1.68 9.33 5.06 3.28 10.94 13.64 -19.81%
P/EPS 106.62 11.99 38.00 39.60 48.37 113.74 145.70 -5.06%
EY 0.94 8.34 2.63 2.53 2.07 0.88 0.69 5.28%
DY 1.38 1.60 0.37 0.72 0.81 0.52 0.57 15.86%
P/NAPS 0.77 1.25 3.67 3.25 3.36 5.52 5.43 -27.76%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 28/02/07 28/02/06 24/02/05 26/02/04 -
Price 1.35 1.35 4.12 3.18 2.81 4.76 8.80 -
P/RPS 3.37 1.82 7.12 5.83 4.16 10.85 13.64 -20.76%
P/EPS 99.26 12.95 28.99 45.62 61.22 112.80 145.70 -6.19%
EY 1.01 7.72 3.45 2.19 1.63 0.89 0.69 6.55%
DY 1.48 1.48 0.49 0.63 0.64 0.53 0.57 17.21%
P/NAPS 0.71 1.35 2.80 3.74 4.26 5.47 5.43 -28.73%

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