[PERDANA] YoY TTM Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -0.63%
YoY- -2.63%
Quarter Report
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/09/00 30/09/99 CAGR
Revenue 519,256 347,211 163,622 258,194 215,908 22,764 473 -7.22%
PBT 59,715 44,336 13,650 16,244 16,483 -25,817 -8,195 -
Tax -15,718 -11,914 -4,340 -4,814 -4,583 27,417 8,195 -
NP 43,997 32,422 9,310 11,430 11,900 1,600 0 -100.00%
-
NP to SH 42,834 31,157 9,310 11,430 11,739 -26,447 -8,195 -
-
Tax Rate 26.32% 26.87% 31.79% 29.64% 27.80% - - -
Total Cost 475,259 314,789 154,312 246,764 204,008 21,164 473 -7.14%
-
Net Worth 202,879 106,904 125,148 94,119 71,621 -2,837 -1,962 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/09/00 30/09/99 CAGR
Div 3,656 2,261 3,076 2,134 2,869 - - -100.00%
Div Payout % 8.54% 7.26% 33.04% 18.68% 24.45% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/09/00 30/09/99 CAGR
Net Worth 202,879 106,904 125,148 94,119 71,621 -2,837 -1,962 -
NOSH 202,879 135,322 64,843 61,516 40,012 35,869 35,880 -1.83%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/09/00 30/09/99 CAGR
NP Margin 8.47% 9.34% 5.69% 4.43% 5.51% 7.03% 0.00% -
ROE 21.11% 29.14% 7.44% 12.14% 16.39% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/09/00 30/09/99 CAGR
RPS 255.94 256.58 252.33 419.72 539.61 63.46 1.32 -5.48%
EPS 21.11 23.02 14.36 18.58 29.34 -73.73 -22.84 -
DPS 1.80 1.67 4.74 3.47 7.17 0.00 0.00 -100.00%
NAPS 1.00 0.79 1.93 1.53 1.79 -0.0791 -0.0547 -
Adjusted Per Share Value based on latest NOSH - 61,516
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/09/00 30/09/99 CAGR
RPS 23.32 15.59 7.35 11.59 9.69 1.02 0.02 -7.28%
EPS 1.92 1.40 0.42 0.51 0.53 -1.19 -0.37 -
DPS 0.16 0.10 0.14 0.10 0.13 0.00 0.00 -100.00%
NAPS 0.0911 0.048 0.0562 0.0423 0.0322 -0.0013 -0.0009 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/09/00 30/09/99 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/09/00 - -
Price 3.24 4.08 4.94 3.78 3.56 3.82 0.00 -
P/RPS 1.27 1.59 1.96 0.90 0.66 6.02 0.00 -100.00%
P/EPS 15.35 17.72 34.41 20.34 12.13 -5.18 0.00 -100.00%
EY 6.52 5.64 2.91 4.92 8.24 -19.30 0.00 -100.00%
DY 0.56 0.41 0.96 0.92 2.01 0.00 0.00 -100.00%
P/NAPS 3.24 5.16 2.56 2.47 1.99 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/09/00 30/09/99 CAGR
Date 29/08/06 29/08/05 25/08/04 28/08/03 30/08/02 30/11/00 - -
Price 3.46 4.36 2.89 6.85 3.50 3.60 0.00 -
P/RPS 1.35 1.70 1.15 1.63 0.65 5.67 0.00 -100.00%
P/EPS 16.39 18.94 20.13 36.87 11.93 -4.88 0.00 -100.00%
EY 6.10 5.28 4.97 2.71 8.38 -20.48 0.00 -100.00%
DY 0.52 0.38 1.64 0.51 2.05 0.00 0.00 -100.00%
P/NAPS 3.46 5.52 1.50 4.48 1.96 0.00 0.00 -100.00%

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